UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, DC 20549
FORM 10-Q
(Mark One)
x QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended June 30, 2011
OR
o TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
Commission File Number: 001-34357
OPENTABLE, INC.
(Exact Name of Registrant as Specified in Its Charter)
|
Delaware |
|
94-3374049 |
|
(State or Other Jurisdiction of |
|
(I.R.S. Employer |
|
|
|
|
|
799 Market Street, 4th Floor, San Francisco, CA |
|
94103 |
|
(Address of Principal Executive Offices) |
|
(Zip Code) |
(415) 344-4200
(Registrant’s Telephone Number, Including Area Code)
Indicate by check mark whether the registrant: (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes x No o
Indicate by checkmark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T during the preceding 12 months (or for such shorter time period that the registrant was required to submit and post such files). Yes x No o
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See definition of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act. (Check one):
|
Large accelerated filer o |
|
Accelerated filer x |
|
|
|
|
|
Non-accelerated filer o |
|
Smaller reporting company o |
|
(Do not check if a smaller reporting company) |
|
|
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes o No x
As of August 1, 2011, 23,676,769 shares of the registrant’s common stock were outstanding.
OPENTABLE, Inc.
|
|
|
|
Page |
|
|
| ||
|
|
|
|
|
|
|
| ||
|
|
|
3 | |
|
|
|
4 | |
|
|
|
5 | |
|
|
Notes to Unaudited Condensed Consolidated Financial Statements |
|
7 |
|
Management’s Discussion and Analysis of Financial Condition and Results of Operations |
|
16 | |
|
|
26 | ||
|
|
27 | ||
|
|
|
|
|
|
|
| ||
|
|
|
|
|
|
|
28 | ||
|
|
28 | ||
|
|
29 | ||
|
|
29 | ||
|
|
29 | ||
|
|
29 | ||
|
|
29 | ||
|
|
31 | ||
ITEM 1. FINANCIAL STATEMENTS (UNAUDITED)
OPENTABLE, INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
(Unaudited)
|
|
|
June 30, |
|
December 31, |
| ||
|
|
|
2011 |
|
2010 |
| ||
|
ASSETS |
|
|
|
|
| ||
|
|
|
|
|
|
| ||
|
CURRENT ASSETS: |
|
|
|
|
| ||
|
Cash and cash equivalents |
|
$ |
50,160,000 |
|
$ |
33,444,000 |
|
|
Short-term investments |
|
18,941,000 |
|
9,080,000 |
| ||
|
Accounts receivable, net of allowance for doubtful accounts of $1,046,000, and $1,260,000 at June 30, 2011 and December 31, 2010 |
|
15,485,000 |
|
13,292,000 |
| ||
|
Prepaid expenses and other current assets |
|
2,886,000 |
|
2,919,000 |
| ||
|
Deferred tax asset |
|
7,930,000 |
|
7,882,000 |
| ||
|
Restricted cash |
|
— |
|
167,000 |
| ||
|
|
|
|
|
|
| ||
|
Total current assets |
|
95,402,000 |
|
66,784,000 |
| ||
|
|
|
|
|
|
| ||
|
Property, equipment and software, net |
|
15,167,000 |
|
14,612,000 |
| ||
|
Goodwill |
|
43,692,000 |
|
42,347,000 |
| ||
|
Intangibles, net |
|
18,956,000 |
|
20,248,000 |
| ||
|
Deferred tax asset |
|
5,541,000 |
|
5,539,000 |
| ||
|
Other assets |
|
877,000 |
|
366,000 |
| ||
|
|
|
|
|
|
| ||
|
TOTAL ASSETS |
|
$ |
179,635,000 |
|
$ |
149,896,000 |
|
|
|
|
|
|
|
| ||
|
LIABILITIES AND STOCKHOLDERS’ EQUITY |
|
|
|
|
| ||
|
|
|
|
|
|
| ||
|
CURRENT LIABILITIES: |
|
|
|
|
| ||
|
Accounts payable |
|
$ |
3,085,000 |
|
$ |
1,862,000 |
|
|
Accrued expenses |
|
4,915,000 |
|
5,804,000 |
| ||
|
Accrued compensation |
|
4,436,000 |
|
4,189,000 |
| ||
|
Deferred revenue |
|
2,142,000 |
|
1,852,000 |
| ||
|
Dining rewards payable |
|
18,089,000 |
|
15,398,000 |
| ||
|
Total current liabilities |
|
32,667,000 |
|
29,105,000 |
| ||
|
|
|
|
|
|
| ||
|
Deferred revenue — non-current |
|
2,474,000 |
|
2,802,000 |
| ||
|
Deferred tax liability |
|
5,261,000 |
|
5,644,000 |
| ||
|
Income tax liability |
|
12,758,000 |
|
8,577,000 |
| ||
|
Other long-term liabilities |
|
474,000 |
|
1,623,000 |
| ||
|
|
|
|
|
|
| ||
|
Total liabilities |
|
53,634,000 |
|
47,751,000 |
| ||
|
|
|
|
|
|
| ||
|
COMMITMENTS AND CONTINGENCIES (Note 5) |
|
|
|
|
| ||
|
|
|
|
|
|
| ||
|
STOCKHOLDERS’ EQUITY: |
|
|
|
|
| ||
|
Common stock, $0.0001 par value — 100,000,000 shares authorized; 23,858,168 and 23,507,765 shares issued, 23,647,921 and 23,297,518 shares outstanding at June 30, 2011 and December 31, 2010 |
|
2,000 |
|
2,000 |
| ||
|
Additional paid-in capital |
|
154,598,000 |
|
143,292,000 |
| ||
|
Treasury stock, at cost (210,247 shares at June 30, 2011 and December 31, 2010) |
|
(647,000 |
) |
(647,000 |
) | ||
|
Accumulated other comprehensive income (loss) |
|
735,000 |
|
(1,305,000 |
) | ||
|
Accumulated deficit |
|
(28,687,000 |
) |
(39,197,000 |
) | ||
|
|
|
|
|
|
| ||
|
Total stockholders’ equity |
|
126,001,000 |
|
102,145,000 |
| ||
|
|
|
|
|
|
| ||
|
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY |
|
$ |
179,635,000 |
|
$ |
149,896,000 |
|
See notes to condensed consolidated financial statements.
OPENTABLE, INC.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)
|
|
|
Three Months Ended |
|
Six Months Ended |
| ||||||||
|
|
|
June 30, |
|
June 30, |
| ||||||||
|
|
|
2011 |
|
2010 |
|
2011 |
|
2010 |
| ||||
|
|
|
|
|
|
|
|
|
|
| ||||
|
REVENUES |
|
$ |
34,290,000 |
|
$ |
22,453,000 |
|
$ |
67,997,000 |
|
$ |
43,704,000 |
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
COSTS AND EXPENSES: |
|
|
|
|
|
|
|
|
| ||||
|
Operations and support |
|
9,686,000 |
|
6,324,000 |
|
19,158,000 |
|
12,326,000 |
| ||||
|
Sales and marketing |
|
6,403,000 |
|
5,046,000 |
|
14,215,000 |
|
9,786,000 |
| ||||
|
Technology |
|
3,531,000 |
|
3,020,000 |
|
7,578,000 |
|
5,740,000 |
| ||||
|
General and administrative |
|
5,148,000 |
|
3,879,000 |
|
11,010,000 |
|
7,902,000 |
| ||||
|
|
|
|
|
|
|
|
|
|
| ||||
|
Total costs and expenses |
|
24,768,000 |
|
18,269,000 |
|
51,961,000 |
|
35,754,000 |
| ||||
|
|
|
|
|
|
|
|
|
|
| ||||
|
Income from operations |
|
9,522,000 |
|
4,184,000 |
|
16,036,000 |
|
7,950,000 |
| ||||
|
Other income, net |
|
24,000 |
|
73,000 |
|
45,000 |
|
142,000 |
| ||||
|
|
|
|
|
|
|
|
|
|
| ||||
|
Income before taxes |
|
9,546,000 |
|
4,257,000 |
|
16,081,000 |
|
8,092,000 |
| ||||
|
Income tax expense |
|
3,221,000 |
|
1,673,000 |
|
5,571,000 |
|
2,984,000 |
| ||||
|
|
|
|
|
|
|
|
|
|
| ||||
|
NET INCOME |
|
$ |
6,325,000 |
|
$ |
2,584,000 |
|
$ |
10,510,000 |
|
$ |
5,108,000 |
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
Net income per share (See Note 7): |
|
|
|
|
|
|
|
|
| ||||
|
Basic |
|
$ |
0.27 |
|
$ |
0.11 |
|
$ |
0.45 |
|
$ |
0.23 |
|
|
Diluted |
|
$ |
0.26 |
|
$ |
0.11 |
|
$ |
0.43 |
|
$ |
0.21 |
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
Weighted average shares outstanding: |
|
|
|
|
|
|
|
|
| ||||
|
Basic |
|
23,558,000 |
|
22,502,000 |
|
23,446,000 |
|
22,352,000 |
| ||||
|
Diluted |
|
24,615,000 |
|
23,801,000 |
|
24,573,000 |
|
23,648,000 |
| ||||
See notes to condensed consolidated financial statements.
OPENTABLE, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
|
|
|
Six Months Ended |
| ||||
|
|
|
June 30, |
| ||||
|
|
|
2011 |
|
2010 |
| ||
|
|
|
|
|
|
| ||
|
OPERATING ACTIVITIES: |
|
|
|
|
| ||
|
Net income |
|
$ |
10,510,000 |
|
$ |
5,108,000 |
|
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
|
| ||
|
Depreciation and amortization |
|
3,788,000 |
|
3,023,000 |
| ||
|
Amortization of intangibles |
|
1,993,000 |
|
148,000 |
| ||
|
Provision for doubtful accounts |
|
822,000 |
|
497,000 |
| ||
|
Stock-based compensation |
|
4,840,000 |
|
3,334,000 |
| ||
|
Write-off of property, equipment and software |
|
723,000 |
|
266,000 |
| ||
|
Deferred taxes |
|
— |
|
(494,000 |
) | ||
|
Excess tax benefit related to stock compensation |
|
(1,912,000 |
) |
(2,734,000 |
) | ||
|
Change in contingent liability |
|
(1,085,000 |
) |
— |
| ||
|
Changes in operating assets and liabilities: |
|
|
|
|
| ||
|
Accounts receivable |
|
(2,917,000 |
) |
(1,662,000 |
) | ||
|
Prepaid expenses and other current assets |
|
(338,000 |
) |
30,000 |
| ||
|
Accounts payable and accrued expenses |
|
2,587,000 |
|
2,439,000 |
| ||
|
Accrued compensation |
|
198,000 |
|
415,000 |
| ||
|
Deferred revenue |
|
(48,000 |
) |
(111,000 |
) | ||
|
Long-term liabilities |
|
3,532,000 |
|
749,000 |
| ||
|
Dining rewards payable |
|
2,678,000 |
|
1,863,000 |
| ||
|
|
|
|
|
|
| ||
|
Net cash provided by operating activities |
|
25,371,000 |
|
12,871,000 |
| ||
|
|
|
|
|
|
| ||
|
INVESTING ACTIVITIES: |
|
|
|
|
| ||
|
Purchases of property, equipment and software |
|
(4,652,000 |
) |
(4,983,000 |
) | ||
|
Purchases of investments |
|
(18,196,000 |
) |
(24,926,000 |
) | ||
|
Sales of investments |
|
8,228,000 |
|
23,175,000 |
| ||
|
Decrease in restricted cash |
|
176,000 |
|
— |
| ||
|
|
|
|
|
|
| ||
|
Net cash used in investing activities |
|
(14,444,000 |
) |
(6,734,000 |
) | ||
|
|
|
|
|
|
| ||
|
FINANCING ACTIVITIES: |
|
|
|
|
| ||
|
Excess tax benefit related to stock-based compensation |
|
1,912,000 |
|
2,734,000 |
| ||
|
Proceeds from issuance of common stock upon exercise of employee stock options |
|
3,817,000 |
|
1,841,000 |
| ||
|
Change in cash overdrafts |
|
— |
|
(988,000 |
) | ||
|
|
|
|
|
|
| ||
|
Net cash provided by financing activities |
|
5,729,000 |
|
3,587,000 |
| ||
|
|
|
|
|
|
| ||
|
EFFECT OF EXCHANGE RATES ON CASH |
|
60,000 |
|
(112,000 |
) | ||
|
|
|
|
|
|
| ||
|
NET INCREASE IN CASH AND CASH EQUIVALENTS |
|
16,716,000 |
|
9,612,000 |
| ||
|
|
|
|
|
|
| ||
|
CASH AND CASH EQUIVALENTS — Beginning of period |
|
33,444,000 |
|
19,807,000 |
| ||
|
|
|
|
|
|
| ||
|
CASH AND CASH EQUIVALENTS — End of period |
|
$ |
50,160,000 |
|
$ |
29,419,000 |
|
|
|
|
|
|
|
| ||
|
|
|
(Continued) |
|
|
| ||
OPENTABLE, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (CONTINUED)
(Unaudited)
|
|
|
Six Months Ended |
| ||||
|
|
|
June 30, |
| ||||
|
|
|
2011 |
|
2010 |
| ||
|
|
|
|
|
|
| ||
|
SUPPLEMENTAL DISCLOSURE OF OTHER CASH FLOW INFORMATION: |
|
|
|
|
| ||
|
Cash paid for income taxes |
|
$ |
122,000 |
|
$ |
390,000 |
|
|
|
|
|
|
|
| ||
|
SUPPLEMENTAL DISCLOSURE OF NONCASH INVESTING AND FINANCING ACTIVITIES: |
|
|
|
|
| ||
|
Purchase of property, equipment and software recorded in accounts payable and accrued expenses |
|
$ |
390,000 |
|
$ |
192,000 |
|
|
|
|
|
|
|
| ||
|
Vesting of early exercised stock options |
|
$ |
541,000 |
|
$ |
595,000 |
|
|
|
|
|
|
|
| ||
|
See notes to condensed consolidated financial statements. |
|
(Concluded) |
|
|
| ||
OPENTABLE, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)
1. Organization and Description of Business
OpenTable, Inc. (together with its subsidiaries, “OpenTable” or the “Company”), was incorporated on October 13, 1998, and is a Delaware corporation. The Company provides solutions that form an online network connecting reservation-taking restaurants and people who dine at those restaurants. For restaurant customers, the Company provides a proprietary Electronic Reservation Book, or ERB, and OpenTable Connect, or Connect. The OpenTable ERB combines proprietary software and computer hardware to deliver a solution that computerizes restaurant host-stand operations and replaces traditional pen-and-paper reservation books. The ERB streamlines and enhances a number of business-critical functions and processes for restaurants, including reservation management, table management, guest recognition and email marketing. Like the ERB, Connect allows restaurants to take online reservations via the OpenTable website; however, Connect does not provide the operational benefits that the ERB delivers to reservation-intensive restaurants. For diners, the Company operates www.opentable.com, a popular restaurant reservation website, and also provides a variety of mobile applications. The OpenTable website and mobile applications enable diners to find, choose and book tables at restaurants on the OpenTable network in real time, overcoming the inefficiencies associated with the traditional process of reserving by phone.
Certain Significant Risks and Uncertainties
The Company operates in a dynamic industry, and accordingly, can be affected by a variety of factors. For example, management of the Company believes that changes in any of the following areas could have a significant negative effect on the Company’s future financial position, results of operations or cash flows: the ability to maintain an adequate rate of growth; the impact of the current economic climate on its business; the ability to effectively manage its growth; the ability to attract new restaurant customers; the ability to increase the number of visitors to its website and convert those visitors into diners; and the ability to retain existing restaurant customers and diners or encourage repeat reservations.
2. Summary of Significant Accounting Policies
Principles of Consolidation
These condensed consolidated financial statements include the accounts of OpenTable, Inc. and its wholly-owned subsidiaries. All intercompany accounts and transactions have been eliminated in consolidation.
Basis of Presentation
The accompanying condensed consolidated financial statements are unaudited. These unaudited interim condensed consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America (“GAAP”) and applicable rules and regulations of the Securities and Exchange Commission (“SEC”) regarding interim financial reporting. Certain information and note disclosures normally included in the financial statements prepared in accordance with GAAP have been condensed or omitted pursuant to such rules and regulations. Accordingly, these interim condensed consolidated financial statements should be read in conjunction with the consolidated financial statements and notes thereto contained in the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2010, as filed on March 9, 2011 with the SEC (the “2010 Annual Report”). The condensed consolidated balance sheet as of December 31, 2010, included herein was
derived from the audited consolidated financial statements as of that date but does not include all disclosures required by GAAP, including notes to the financial statements.
The unaudited interim condensed consolidated financial statements have been prepared on the same basis as the audited consolidated financial statements and include all adjustments (consisting only of normal recurring adjustments) necessary for the fair presentation of the Company’s statement of financial position at June 30, 2011 and December 31, 2010, and the Company’s results of operations for the three and six months ended June 30, 2011 and 2010, and its cash flows for the six months ended June 30, 2011 and 2010. The results for the three and six months ended June 30, 2011 are not necessarily indicative of the results to be expected for any future period. All references to June 30, 2011 or to the three or six months ended June 30, 2011 and 2010 in the notes to the condensed consolidated financial statements are unaudited.
Use of Estimates
The preparation of the Company’s financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of income and expenses during the reporting period. These estimates are based on information available as of the date of the financial statements; therefore, actual results could differ from those estimates.
Recently Issued Accounting Standards
In May 2011, the Financial Accounting Standards Board (“FASB”) issued Topic 820—Amendments to Achieve Common Fair Value Measurement and Disclosure Requirements in U.S. GAAP and IFRSs (Topic 820). Topic 820 changes the wording used to describe many of the requirements in U.S. GAAP for measuring fair value and for disclosing information about fair value measurements to ensure consistency between U.S. GAAP and IFRS. Topic 820 also expands the disclosures for fair value measurements that are estimated using significant unobservable (Level 3) inputs. Topic 820 is effective for interim and annual periods beginning after December 15, 2011 and is applied prospectively. The Company anticipates that the adoption of this standard will not materially expand its consolidated financial statement footnote disclosures.
In June 2011, the FASB issued Topic 220—Presentation of Comprehensive Income (Topic 220). Topic 220 eliminates the option to report other comprehensive income and its components in the statement of changes in equity. Topic 220 requires that all nonowner changes in stockholders’ equity be presented in either a single continuous statement of comprehensive income or in two separate but consecutive statements. The amended guidance, which must be applied retroactively, is effective for fiscal years, and interim periods within those years, beginning after December 15, 2011, with earlier adoption permitted. The adoption of this standard will change the presentation of the Company’s consolidated financial statements but will have no effect on the reported amounts of comprehensive net income.
3. Short-Term Investments and Fair Value Measurements
Short-term investments are summarized as follows:
|
|
|
Amortized |
|
Unrealized |
|
Unrealized |
|
Estimated Fair |
| ||||
|
At June 30, 2011: |
|
|
|
|
|
|
|
|
| ||||
|
U.S. government and agency securities |
|
$ |
18,464,000 |
|
$ |
10,000 |
|
$ |
(2,000 |
) |
$ |
18,472,000 |
|
|
Certificates of deposit |
|
469,000 |
|
— |
|
— |
|
469,000 |
| ||||
|
Total |
|
$ |
18,933,000 |
|
$ |
10,000 |
|
$ |
(2,000 |
) |
$ |
18,941,000 |
|
|
|
|
Amortized |
|
Unrealized |
|
Unrealized |
|
Estimated Fair |
| ||||
|
At December 31, 2010: |
|
|
|
|
|
|
|
|
| ||||
|
U.S. government and agency securities |
|
$ |
8,099,000 |
|
$ |
1,000 |
|
$ |
— |
|
$ |
8,100,000 |
|
|
Certificates of deposit |
|
980,000 |
|
— |
|
— |
|
980,000 |
| ||||
|
Total |
|
$ |
9,079,000 |
|
$ |
1,000 |
|
$ |
— |
|
$ |
9,080,000 |
|
As of June 30, 2011, certain investments with a total estimated fair value of $3,720,000 had maturity dates of greater than one year. As of December 31, 2010, there were no investments that had maturity dates of greater than one year.
The Company classifies investments within Level 1 of the fair value hierarchy when the fair value is based on quoted prices in active markets for identical assets or liabilities. The Company considers a market to be active when transactions for the asset occur with sufficient frequency and volume to provide pricing information on an ongoing basis.
The Company classifies investments within Level 2 if the investments are valued using quoted prices for identical assets in markets that are not active, using quoted prices for similar assets in an active market, or using model-based valuation techniques for which all significant assumptions are observable in the market or can be corroborated by observable market data for substantially the full term of the assets.
Investments are classified within Level 3 of the fair value hierarchy if the fair value is determined using unobservable inputs that are not corroborated by market data. The valuation of Level 3 investments requires the use of significant management judgments or estimation.
In accordance with Topic 820—Fair Value Measurements and Disclosures, the following table represents the Company’s fair value hierarchy for its financial assets:
|
|
|
June 30, 2011 |
|
December 31, 2010 |
| ||||||||||||||
|
|
|
Aggregate |
|
|
|
|
|
Aggregate |
|
|
|
|
| ||||||
|
|
|
Fair Value |
|
Level 1 |
|
Level 2 |
|
Fair Value |
|
Level 1 |
|
Level 2 |
| ||||||
|
U.S. government and agency securities |
|
$ |
18,472,000 |
|
$ |
— |
|
$ |
18,472,000 |
|
$ |
8,100,000 |
|
$ |
— |
|
$ |
8,100,000 |
|
|
Certificates of deposit |
|
469,000 |
|
— |
|
469,000 |
|
980,000 |
|
— |
|
980,000 |
| ||||||
|
Total short-term investments |
|
$ |
18,941,000 |
|
$ |
— |
|
$ |
18,941,000 |
|
$ |
9,080,000 |
|
$ |
— |
|
$ |
9,080,000 |
|
Subsequent to the issuance of the Company’s 2010 consolidated financial statements, the Company determined that the $8,100,000 of investments in U.S. government and agency securities as of December 31, 2010 should be classified as Level 2 investments (rather than Level 1 investments as originally classified) as these specific securities are not actively traded. Accordingly, the Company has corrected the classification of these securities from Level 1 to Level 2 in the table of fair value measurements as of December 31, 2010.
4. Goodwill and Intangible Assets
A summary of the carrying amount of goodwill by business segment as of June 30, 2011 and December 31, 2010 is as follows:
|
|
|
June 30, |
|
December 31, |
| ||
|
|
|
2011 |
|
2010 |
| ||
|
|
|
|
|
|
| ||
|
North America |
|
$ |
4,561,000 |
|
$ |
4,561,000 |
|
|
International |
|
39,131,000 |
|
37,786,000 |
| ||
|
|
|
|
|
|
| ||
|
Total Goodwill |
|
$ |
43,692,000 |
|
$ |
42,347,000 |
|
The increase in goodwill of $1,345,000 was due to the change in foreign currency exchange rates.
A summary of intangible assets as of June 30, 2011 and December 31, 2010 is as follows:
|
|
|
June 30, |
|
December 31, |
| ||||||||||||||
|
|
|
2011 |
|
2010 |
| ||||||||||||||
|
|
|
Gross Carrying |
|
Accumulated |
|
|
|
Gross Carrying |
|
Accumulated |
|
|
| ||||||
|
|
|
Value |
|
Amortization |
|
Total |
|
Value |
|
Amortization |
|
Total |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Trademarks |
|
$ |
12,314,000 |
|
$ |
37,000 |
|
$ |
12,277,000 |
|
$ |
11,897,000 |
|
$ |
23,000 |
|
$ |
11,874,000 |
|
|
Customer relationships |
|
8,355,000 |
|
2,570,000 |
|
5,785,000 |
|
8,098,000 |
|
940,000 |
|
7,158,000 |
| ||||||
|
Developed technology |
|
1,555,000 |
|
661,000 |
|
894,000 |
|
1,515,000 |
|
299,000 |
|
1,216,000 |
| ||||||
|
Total intangible assets |
|
$ |
22,224,000 |
|
$ |
3,268,000 |
|
$ |
18,956,000 |
|
$ |
21,510,000 |
|
$ |
1,262,000 |
|
$ |
20,248,000 |
|
Amortization of intangible assets was $1,005,000 and $74,000 for the three months ended June 30, 2011 and 2010, respectively. Amortization of intangible assets was $1,993,000 and $148,000 for the six months ended June 30, 2011 and 2010, respectively. Based on the current amount of intangibles subject to amortization, estimated future annual amortization expense is as follows: 2011 (remainder): $1,977,000; 2012: $3,392,000; 2013: $1,340,000; 2014: $66,000.
Unaudited Pro Forma Condensed Combined Financial Information
In October 2010, the Company acquired toptable.com (“toptable”), a leading restaurant reservation site in the United Kingdom.
The unaudited pro forma financial information provided below, for the three and six months ended June 30, 2011 and 2010, assumes the acquisition of toptable occurred on January 1, 2010 and includes the impact of amortizing certain purchase accounting adjustments, such as intangible assets and the pay down of outstanding third party debt, as of January 1, 2010.
|
|
|
Three Months Ended |
|
Six Months Ended |
| ||||||||
|
|
|
June 30, |
|
June 30, |
| ||||||||
|
|
|
2011 |
|
2010 |
|
2011 |
|
2010 |
| ||||
|
Revenues |
|
$ |
34,290,000 |
|
$ |
24,918,000 |
|
$ |
67,997,000 |
|
$ |
48,954,000 |
|
|
Income from operations |
|
9,522,000 |
|
3,790,000 |
|
16,036,000 |
|
7,037,000 |
| ||||
|
Net income |
|
6,325,000 |
|
2,138,000 |
|
10,510,000 |
|
4,047,000 |
| ||||
|
|
|
|
|
|
|
|
|
|
| ||||
|
Net income per share |
|
|
|
|
|
|
|
|
| ||||
|
Basic |
|
$ |
0.27 |
|
$ |
0.09 |
|
$ |
0.45 |
|
$ |
0.18 |
|
|
Diluted |
|
$ |
0.26 |
|
$ |
0.09 |
|
$ |
0.43 |
|
$ |
0.17 |
|
5. Commitments and Contingencies
The Company leases its facilities under operating leases. Leases expire at various dates through 2016. The terms of the lease agreements provide for rental payments on a graduated basis. The Company recognizes rent expense on a straight-line basis over the lease period.
Litigation
On May 12, 2009, a patent infringement lawsuit was filed against the Company by Mount Hamilton Partners, LLC (“Mount Hamilton”) in the United States District Court for the Northern District of California, seeking, among other things, a judgment that the Company has infringed a certain patent held by Mount Hamilton, an injunctive order against the alleged infringing activities and an award for damages. The Company denied Mount Hamilton’s allegations and asserted counterclaims seeking judicial declarations that the Mount Hamilton patent is not infringed, is unenforceable and is invalid. The Company and Mount Hamilton have entered into a settlement agreement which is reflected in the Company’s financial statements as of June 30, 2011, and the claims between the parties were dismissed with prejudice on July 7, 2011.
The Company is also subject to various other legal proceedings and claims arising in the ordinary course of business. Although occasional adverse decisions or settlements may occur, management believes there is no litigation pending that could, individually or in the aggregate, have a material adverse effect on the Company’s business, financial position, results of operations or cash flows.
6. Stockholders’ Equity
Stock-Based Compensation
The Company accounts for stock-based compensation under Topic 718—Stock Compensation (Topic 718), which requires compensation costs related to share-based transactions, including employee stock options, to be recognized in the financial statements based on fair value.
Under Topic 718, the fair value of each option award is estimated on the date of grant using the Black-Scholes option pricing model.
The following table summarizes the assumptions relating to the Company’s stock options for the three and six months ended June 30, 2011 and 2010, respectively:
|
|
|
Three Months |
|
Six Months |
| ||||
|
|
|
Ended |
|
Ended |
| ||||
|
|
|
June 30, |
|
June 30, |
| ||||
|
|
|
2011 |
|
2010 |
|
2011 |
|
2010 |
|
|
Dividend yield |
|
0% |
|
0% |
|
0% |
|
0% |
|
|
Volatility |
|
53% |
|
52% |
|
53% |
|
52%-53% |
|
|
Risk-free interest rate |
|
1.77%-2.08% |
|
2.15%-2.95% |
|
1.77%-2.67% |
|
2.15%-2.95% |
|
|
Expected term, in years |
|
5.50-5.52 |
|
5.50-6.08 |
|
5.50-6.08 |
|
5.50-6.56 |
|
The Company granted 107,790 and 137,450 stock options during the three months ended June 30, 2011 and 2010, respectively, and 108,390 and 897,430 stock options during the six months ended June 30, 2011 and 2010, respectively. The Company recorded stock-based compensation expense related to stock options of $1,118,000 and $1,800,000 for three months ended June 30, 2011 and 2010, respectively, and $3,843,000 and $3,334,000 for the six months ended June 30, 3011 and 2010, respectively.
Topic 718 requires the benefits of tax deductions in excess of recognized compensation expense to be reported as a financing cash flow, rather than as an operating cash flow. This requirement reduces net operating cash flows and increases net financing cash flows. For the three months ended June 30, 2011 and 2010, the Company recorded $1,576,000 and $1,444,000, respectively, of excess tax benefits from stock-based compensation and $1,912,000 and $2,734,000, respectively, for the six months ended June 30, 2011 and 2010.
Restricted Stock Units
The Company began granting restricted stock units (“RSUs”) to its employees in November 2010. The cost of RSUs is determined using the fair value of the Company’s common stock on the date of grant. RSUs typically vest and become exercisable annually, based on a one to four year total vesting term. Stock-based compensation expense is amortized on a straight-line basis over the requisite service period.
The Company granted 23,736 and 35,246 RSUs, respectively, during the three and six months ended June 30, 2011. The Company recorded stock-based compensation expense related to RSUs of $718,000 and $997,000, respectively, for the three and six months ended June 30, 2011.
7. Net Income Per Share
The Company calculates net income per share in accordance with Topic 260—Earnings per Share. Basic and diluted net income per share attributable to common stockholders are presented in conformity with the “two-class method” required for participating securities. The Company’s weighted average unvested shares subject to repurchase and settlement in shares of common stock upon vesting have the non-forfeitable right to receive dividends on an equal basis with common stock and therefore are considered participating securities that must be included in the calculation of net income per share using the two-class method in all presented periods.
Performance-Based Awards
Non-vested performance-based awards are included in the diluted shares outstanding each period if established performance criteria have been met at the end of the respective periods. 220,000 shares were excluded from the dilutive shares outstanding for the three and six months ended June 30, 2011, as the performance criteria had not been met as of the respective dates. 281,000 shares were excluded from the dilutive shares outstanding for the three and six months ended June 30, 2010, as the performance criteria
had not been met as of the respective dates. Anti-dilutive shares in the amounts of 18,000 and 58,000 were excluded from the dilutive shares outstanding for the three months ended June 30, 2011 and 2010, respectively. Anti-dilutive shares in the amounts of 80,000 and 515,000 were excluded from the dilutive shares outstanding for the six months ended June 30, 2011 and 2010, respectively.
The following table sets forth the computation of basic and diluted net income per share for the periods indicated:
|
|
|
Three Months |
|
Six Months |
| ||||||||
|
|
|
Ended June 30, |
|
Ended June 30, |
| ||||||||
|
|
|
2011 |
|
2010 |
|
2011 |
|
2010 |
| ||||
|
|
|
|
|
|
|
|
|
|
| ||||
|
Basic net income per common share calculation: |
|
|
|
|
|
|
|
|
| ||||
|
Net income |
|
$ |
6,325,000 |
|
$ |
2,584,000 |
|
$ |
10,510,000 |
|
$ |
5,108,000 |
|
|
Less: Undistributed earnings allocated to participating securities |
|
(5,000 |
) |
(30,000 |
) |
(19,000 |
) |
(68,000 |
) | ||||
|
Net income attributable to common shares - basic |
|
6,320,000 |
|
2,554,000 |
|
10,491,000 |
|
5,040,000 |
| ||||
|
Basic weighted average common shares outstanding |
|
23,558,000 |
|
22,502,000 |
|
23,446,000 |
|
22,352,000 |
| ||||
|
Basic net income per share |
|
$ |
0.27 |
|
$ |
0.11 |
|
$ |
0.45 |
|
$ |
0.23 |
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
Diluted net income per common share calculation: |
|
|
|
|
|
|
|
|
| ||||
|
Net income |
|
$ |
6,325,000 |
|
$ |
2,584,000 |
|
$ |
10,510,000 |
|
$ |
5,108,000 |
|
|
Less: Undistributed earnings allocated to participating securities |
|
(3,000 |
) |
(20,000 |
) |
(12,000 |
) |
(45,000 |
) | ||||
|
Net income attributable to common shares - diluted |
|
6,322,000 |
|
2,564,000 |
|
10,498,000 |
|
5,063,000 |
| ||||
|
Weighted average shares used to compute basic net income per share |
|
23,558,000 |
|
22,502,000 |
|
23,446,000 |
|
22,352,000 |
| ||||
|
Effect of potentially dilutive securities: |
|
|
|
|
|
|
|
|
| ||||
|
Unvested common shares subject to repurchase |
|
11,000 |
|
180,000 |
|
27,000 |
|
208,000 |
| ||||
|
Employee stock options |
|
1,037,000 |
|
1,119,000 |
|
1,093,000 |
|
1,088,000 |
| ||||
|
Employee stock awards |
|
9,000 |
|
— |
|
7,000 |
|
— |
| ||||
|
Weighted average shares used to compute diluted net income per share |
|
24,615,000 |
|
23,801,000 |
|
24,573,000 |
|
23,648,000 |
| ||||
|
Diluted net income per share |
|
$ |
0.26 |
|
$ |
0.11 |
|
$ |
0.43 |
|
$ |
0.21 |
|
8. Income Taxes
During the three and six months ended June 30, 2011, the Company recorded income tax expense of $3,221,000 and $5,571,000, respectively, which resulted in an effective tax rate of 34% and 35%, respectively. During the three and six months ended June 30, 2010, the Company recorded income tax expense of $1,673,000 and $2,984,000, respectively, which resulted in an effective tax rate of 39% and 37% respectively. The expected tax provision derived from applying the federal statutory rate to the Company’s income before income tax provision for the three and six months ended June 30, 2011 differed from the Company’s recorded income tax provision primarily due to benefits resulting from the recognition of current year federal and state research and development credits and the federal Domestic Manufacturing Deduction which were partially offset by the tax impact of certain stock-based compensation charges. The Company’s effective tax rate for the three and six months ended June 30, 2011 is not necessarily indicative of the effective tax rate that may be expected for fiscal year 2011.
Topic 740—Income Taxes prescribes that a tax position is required to meet a minimum recognition threshold before being recognized in the financial statements. The Company’s gross unrecognized tax benefits as of June 30, 2011 and December 31, 2010 were $17,618,000 and $17,585,000, respectively. As of June 30, 2011 and December 31, 2010, the Company recorded $156,000 and $124,000, respectively, of accrued interest. No significant penalties have been recorded to date.
9. Comprehensive Income (Loss)
In accordance with Topic 220—Comprehensive Income, the Company reports by major components and, as a single total, the change in its net assets during the period from non-owner sources. Comprehensive income (loss) consists of net income and accumulated other comprehensive income (loss), which includes certain changes in equity that are excluded from net income. Specifically, it includes cumulative foreign currency translation and the unrealized gain (loss) from investments. Comprehensive income for the three months ended June 30, 2011 and 2010 was $6,281,000 and $2,498,000, respectively.
Accumulated other comprehensive income of $735,000 as of June 30, 2011 was comprised of $727,000 of foreign currency translation gains and $8,000 of unrealized gain on investments. Accumulated other comprehensive loss of $1,305,000 as of December 31, 2010 was comprised of $1,306,000 of foreign currency translation losses and $1,000 of unrealized gain on investments.
10. Segment Information
The Company operates in one industry—online restaurant reservations and guest management solutions for restaurants. The Company has two reportable segments: North America and International, as defined by Topic 280—Segment Reporting. Reportable segments have been identified based on how management makes operating decisions, assesses performance and allocates resources. The Chief Executive Officer acts as the chief operating decision maker on behalf of both segments. The Company does not allocate assets discretely by reportable segments, and reviews asset information on a global basis, not by segment.
Summarized financial information concerning the reportable segments is as follows:
|
|
|
North America |
|
International |
|
Total |
| |||
|
Three months ended June 30, 2011 |
|
|
|
|
|
|
| |||
|
Revenues—subscription |
|
$ |
11,090,000 |
|
$ |
1,472,000 |
|
$ |
12,562,000 |
|
|
Revenues—reservations |
|
15,560,000 |
|
2,736,000 |
|
18,296,000 |
| |||
|
Revenues—installation and other |
|
2,592,000 |
|
840,000 |
|
3,432,000 |
| |||
|
Income (loss) from operations |
|
12,240,000 |
|
(2,718,000 |
) |
9,522,000 |
| |||
|
Interest income |
|
16,000 |
|
2,000 |
|
18,000 |
| |||
|
Depreciation and amortization expense |
|
1,741,000 |
|
1,209,000 |
|
2,950,000 |
| |||
|
Purchases of property, equipment and software |
|
1,692,000 |
|
742,000 |
|
2,434,000 |
| |||
|
Three months ended June 30, 2010 |
|
|
|
|
|
|
| |||
|
Revenues—subscription |
|
$ |
9,450,000 |
|
$ |
1,012,000 |
|
$ |
10,462,000 |
|
|
Revenues—reservations |
|
10,468,000 |
|
263,000 |
|
10,731,000 |
| |||
|
Revenues—installation and other |
|
1,238,000 |
|
22,000 |
|
1,260,000 |
| |||
|
Income (loss) from operations |
|
5,653,000 |
|
(1,469,000 |
) |
4,184,000 |
| |||
|
Interest income |
|
72,000 |
|
— |
|
72,000 |
| |||
|
Depreciation and amortization expense |
|
1,495,000 |
|
135,000 |
|
1,630,000 |
| |||
|
Purchases of property, equipment and software |
|
2,742,000 |
|
260,000 |
|
3,002,000 |
| |||
|
Six months ended June 30, 2011 |
|
|
|
|
|
|
| |||
|
Revenues—subscription |
|
$ |
21,711,000 |
|
$ |
2,869,000 |
|
$ |
24,580,000 |
|
|
Revenues—reservations |
|
30,536,000 |
|
5,367,000 |
|
35,903,000 |
| |||
|
Revenues—installation and other |
|
5,769,000 |
|
1,745,000 |
|
7,514,000 |
| |||
|
Income (loss) from operations |
|
22,325,000 |
|
(6,289,000 |
) |
16,036,000 |
| |||
|
Interest income |
|
32,000 |
|
2,000 |
|
34,000 |
| |||
|
Depreciation and amortization expense |
|
3,436,000 |
|
2,345,000 |
|
5,781,000 |
| |||
|
Purchases of property, equipment and software |
|
3,296,000 |
|
1,356,000 |
|
4,652,000 |
| |||
|
Six months ended June 30, 2010 |
|
|
|
|
|
|
| |||
|
Revenues—subscription |
|
$ |
18,541,000 |
|
$ |
1,972,000 |
|
$ |
20,513,000 |
|
|
Revenues—reservations |
|
20,266,000 |
|
502,000 |
|
20,768,000 |
| |||
|
Revenues—installation and other |
|
2,373,000 |
|
50,000 |
|
2,423,000 |
| |||
|
Income (loss) from operations |
|
10,946,000 |
|
(2,996,000 |
) |
7,950,000 |
| |||
|
Interest income |
|
137,000 |
|
— |
|
137,000 |
| |||
|
Depreciation and amortization expense |
|
2,898,000 |
|
273,000 |
|
3,171,000 |
| |||
|
Purchases of property, equipment and software |
|
4,560,000 |
|
423,000 |
|
4,983,000 |
| |||
(1) A significant majority of the Company’s “Technology” costs are incurred in the United States and as such are allocated to the North America segment. There are no internal revenue transactions between the Company’s reporting segments.
Geographical Information
The Company is domiciled in the United States and has international operations in Canada, Germany, Japan, Mexico and the United Kingdom. Information regarding the Company’s operations by geographic area is presented below:
|
|
|
Three Months |
|
Six Months |
| ||||||||
|
|
|
2011 |
|
2010 |
|
2011 |
|
2010 |
| ||||
|
Revenues: |
|
|
|
|
|
|
|
|
| ||||
|
United States |
|
$ |
27,430,000 |
|
$ |
19,857,000 |
|
$ |
54,521,000 |
|
$ |
38,720,000 |
|
|
United Kingdom |
|
4,149,000 |
|
762,000 |
|
8,272,000 |
|
1,509,000 |
| ||||
|
International—all others |
|
2,711,000 |
|
1,834,000 |
|
5,204,000 |
|
3,475,000 |
| ||||
|
Total revenues |
|
$ |
34,290,000 |
|
$ |
22,453,000 |
|
$ |
67,997,000 |
|
$ |
43,704,000 |
|
|
|
|
As of |
|
As of |
| ||
|
|
|
June 30, |
|
December 31, |
| ||
|
|
|
2011 |
|
2010 |
| ||
|
Long-lived assets(1): |
|
|
|
|
| ||
|
United States |
|
$ |
12,207,000 |
|
$ |
12,034,000 |
|
|
United Kingdom |
|
2,152,000 |
|
1,229,000 |
| ||
|
International—all others |
|
1,685,000 |
|
1,715,000 |
| ||
|
Total long-lived assets |
|
$ |
16,044,000 |
|
$ |
14,978,000 |
|
(1) Includes all non-current assets except deferred tax assets, goodwill and intangible assets.
The Company had no customers that individually, or in the aggregate, exceeded 10% of revenues or accounts receivable as of and for any of the period presented above.
ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Forward Looking Statements
The following discussion and analysis of our financial condition and results of operations should be read in conjunction with our condensed consolidated financial statements and related notes appearing elsewhere in this Quarterly Report on Form 10-Q and our 2010 Annual Report.
This quarterly report on Form 10-Q contains forward-looking statements that involve risks and uncertainties, as well as assumptions that, if they never materialize or prove incorrect, could cause our results to differ materially from those expressed or implied by such forward-looking statements. The statements contained in this Quarterly Report on Form 10-Q that are not purely historical are forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended (the “Exchange Act”). Forward-looking statements are often identified by the use of words such as, but not limited to, “anticipate,” “believe,” “can,” “continue,” “could,” “estimate,” “expect,” “intend,” “may,” “will,” “plan,” “project,” “seek,” “should,” “target,” “would” and similar expressions or variations intended to identify forward-looking statements. These statements are based on the beliefs and assumptions of our management based on
information currently available to management. Such forward-looking statements are subject to risks, uncertainties and other important factors that could cause actual results and the timing of certain events to differ materially from future results expressed or implied by such forward-looking statements. Factors that could cause or contribute to such differences include, but are not limited to, those identified below, and those discussed in the section titled “Risk Factors” included below and in our 2010 Annual Report. Furthermore, such forward-looking statements speak only as of the date of this report. Except as required by law, we undertake no obligation to update any forward-looking statements to reflect events or circumstances after the date of such statements.
Overview
We provide solutions that form an online network connecting reservation-taking restaurants and people who dine at those restaurants. Our solutions for restaurants include our proprietary Electronic Reservation Book, or ERB, and OpenTable Connect, or Connect. Our solutions for diners include www.opentable.com, our popular restaurant reservation website, as well as a variety of mobile applications. The OpenTable network includes more than 20,000 OpenTable restaurant customers spanning all 50 states as well as select markets outside of the United States. Since our inception in 1998, we have seated more than 200 million diners through OpenTable reservations, and during the three months ended June 30, 2011, we seated an average of nearly 8 million diners per month, including diners seated by toptable.com (“toptable”), which we acquired in October 2010. Restaurants that use our ERB pay us a one-time installation fee for onsite installation and training, a monthly subscription fee for the use of our software and hardware and a fee for each restaurant guest seated through online reservations. Restaurants that use Connect pay us a fee for each restaurant guest seated through online reservations. Our online restaurant reservation service is free to diners. For the three months ended June 30, 2011 and 2010, our net revenues were $34.3 million and $22.5 million, respectively. For the six months ended June 30, 2011 and 2010, our net revenues were $68.0 million and $43.7 million, respectively. For the three months ended June 30, 2011 and 2010, our subscription revenues accounted for 37% and 47% of our total revenues, respectively, and 36% and 47% of total revenues for the six months ended June 30, 2011 and 2010, respectively. For the three months ended June 30, 2011 and 2010, our reservation revenues accounted for 53% and 48% of our total revenues, respectively, and 53% and 48% of total revenues for the six months ended June 30, 2011 and 2010, respectively.
In 2004, we began to selectively expand outside of North America into countries that are characterized by large numbers of online consumer transactions and reservation-taking restaurants. To date, we have concentrated our international efforts in Germany, Japan and the United Kingdom. Our revenues outside of North America for the three and six months ended June 30, 2011 and 2010 represented 15% and 6% of our total revenues, respectively. On October 1, 2010, we acquired toptable, a leading restaurant reservation site in the United Kingdom, which contributed $2.9 million and $5.8 million to revenues, respectively, for the three and six months ended June 30, 2011. We intend to continue to incur substantial expenses in advance of recognizing material related revenues as we attempt to further penetrate our existing international markets and selectively enter new markets. Some international markets may fail to meet our expectations, and we may decide to realign our focus, as we did when we closed our offices in Spain and France in the fourth quarter of 2008.
Basis of Presentation
General
We report consolidated operations in U.S. dollars and operate in two geographic segments: North America and International. The North America segment is comprised of all of our 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.
Revenues
We generate substantially all of our revenues from our restaurant customers. Our revenues include installation fees for our ERB (including training), monthly subscription fees and a fee for each restaurant guest seated through online reservations. Installation fees are recognized on a straight-line basis over an estimated customer life of approximately four to six years. Subscription revenues are recognized on a straight-line basis during the contractual period over which the service is delivered to our restaurant customers. Revenues from online reservations are recognized on a transaction basis as the diners are seated by the restaurant. Revenues are shown net of redeemable Dining Points issued to diners. See “Management’s Discussion and Analysis of Financial Condition and Results of Operations—Critical Accounting Policies and Estimates—Dining Rewards Loyalty Program” in our 2010 Annual Report.
Costs and Expenses
Operations and support. Our operations and support expenses consist primarily of payroll and related costs, including bonuses and stock-based compensation, for those employees associated with installation, support and maintenance for our restaurant customers, as well as costs related to our outsourced call center. Operations and support expenses also include restaurant equipment costs, such as depreciation on restaurant-related hardware, shipping costs related to restaurant equipment, restaurant equipment costs that do not meet the capitalization threshold, referral payments and website connectivity costs. Operations and support expenses also include amortization of capitalized website and internal use software development costs (see “Management’s Discussion and Analysis of Financial Condition and Results of Operations—Critical Accounting Policies and Estimates—Website and Software Development Costs” in our 2010 Annual Report) and amortization of intangible assets. Also included in operations and support expenses are travel and related expenses incurred by the employees providing installation and support services for our restaurant customers, plus allocated facilities costs.
Sales and marketing. Our sales and marketing expenses consist primarily of salaries, benefits and incentive compensation for sales and marketing employees, including stock-based compensation. Also included are expenses for trade shows, public relations and other promotional and marketing activities, travel and entertainment expenses and allocated facilities costs.
Technology. Our technology expenses consist primarily of salaries and benefits, including bonuses and stock-based compensation, for employees and contractors engaged in the development and ongoing maintenance of our website, infrastructure and software, as well as allocated facilities costs.
General and administrative. Our general and administrative costs consist primarily of salaries and benefits, including stock-based compensation, for general and administrative employees and contractors involved in executive, finance, accounting, risk management, human resources and legal roles. In addition, general and administrative costs include consulting, legal, accounting and other professional fees. Bad debt, third party payment processor, credit card, bank processing fees and allocated facilities costs are also included in general and administrative expenses.
Headcount consists of full-time equivalent employees, including full-time equivalent temporary employees, in all of the sections noted below.
Other Income, Net
Other income, net consists primarily of the interest income earned on our cash, cash equivalents and short-term investments. Foreign exchange gains and losses are also included in other income, net.
Income Taxes
We are subject to income tax in the United States as well as other tax jurisdictions in which we conduct business. Earnings from our non-U.S. activities are subject to local country income tax and may also be subject to current U.S. income tax.
During the three and six months ended June 30, 2011, we recorded income tax expense of $3.2 million and $5.6 million, respectively, which resulted in an effective tax rate of 34% and 35%, respectively. During the three and six months ended June 30, 2010, we recorded income tax expense of $1.7 million and $3.0 million, respectively, which resulted in an effective tax rate of 39% and 37%, respectively. The tax provision and the effective tax rate for the three and six months ended June 30, 2011 differed from those of the same period ended June 30, 2010, primarily due to benefits resulting from the recognition of current year federal and state research and development credits and the federal Domestic Manufacturing Deduction which were partially offset by the tax impact of certain stock-based compensation charges. Our effective tax rate for the three and six months ended June 30, 2011 is not necessarily indicative of the effective tax rate that may be expected for fiscal year 2011.
Factors that impact our income tax provision include, but are not limited to, the compensation expense related to non-deductible share-based payments, recognition of research and development tax benefits and the federal Domestic Manufacturing Deduction and discrete tax benefits arising from the disqualified disposition of certain stock-based compensation awards.
Critical Accounting Policies and Estimates
In presenting our financial statements in conformity with accounting principles generally accepted in the United States of America, we are required to make estimates and assumptions that affect the reported amounts of assets, liabilities, revenues, costs and expenses and related disclosures.
Some of the estimates and assumptions we are required to make relate to matters that are inherently uncertain as they pertain to future events. We base these estimates and assumptions on historical experience or on various other factors that we believe to be reasonable and appropriate under the circumstances. On an ongoing basis, we reconsider and evaluate our estimates and assumptions. Our future estimates may change if the underlying assumptions change. Actual results may differ significantly from these estimates.
There have been no material changes to our critical accounting policies described in our 2010 Annual Report. For further information on our critical and other significant accounting policies, see our 2010 Annual Report.
We believe that the following critical accounting policies involve our more significant judgments, assumptions and estimates and, therefore, could have the greatest potential impact on our consolidated financial statements:
· Revenue Recognition;
· Dining Rewards Loyalty Program;
· Website and Software Development Costs;
· Income Taxes; and
· Stock-Based Compensation.
Results of Operations
The following tables set forth our results of operations for the periods presented and as a percentage of our revenues for those periods. The period-to-period comparison of financial results is not necessarily indicative of future results.
|
|
|
Three Months Ended |
|
Six Months Ended |
| ||||||||
|
|
|
June 30, |
|
June 30, |
| ||||||||
|
|
|
2011 |
|
2010 |
|
2011 |
|
2010 |
| ||||
|
|
|
(In thousands, except per share amounts) |
| ||||||||||
|
|
|
|
|
|
|
|
|
|
| ||||
|
REVENUES |
|
$ |
34,290 |
|
$ |
22,453 |
|
$ |
67,997 |
|
$ |
43,704 |
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
COSTS AND EXPENSES: |
|
|
|
|
|
|
|
|
| ||||
|
Operations and support (1) |
|
9,686 |
|
6,324 |
|
19,158 |
|
12,326 |
| ||||
|
Sales and marketing (1) |
|
6,403 |
|
5,046 |
|
14,215 |
|
9,786 |
| ||||
|
Technology (1) |
|
3,531 |
|
3,020 |
|
7,578 |
|
5,740 |
| ||||
|
General and administrative (1) |
|
5,148 |
|
3,879 |
|
11,010 |
|
7,902 |
| ||||
|
|
|
|
|
|
|
|
|
|
| ||||
|
Total costs and expenses |
|
24,768 |
|
18,269 |
|
51,961 |
|
35,754 |
| ||||
|
|
|
|
|
|
|
|
|
|
| ||||
|
Income from operations |
|
9,522 |
|
4,184 |
|
16,036 |
|
7,950 |
| ||||
|
Other income, net |
|
24 |
|
73 |
|
45 |
|
142 |
| ||||
|
|
|
|
|
|
|
|
|
|
| ||||
|
Income before taxes |
|
9,546 |
|
4,257 |
|
16,081 |
|
8,092 |
| ||||
|
Income tax expense |
|
3,221 |
|
1,673 |
|
5,571 |
|
2,984 |
| ||||
|
|
|
|
|
|
|
|
|
|
| ||||
|
NET INCOME |
|
$ |
6,325 |
|
$ |
2,584 |
|
$ |
10,510 |
|
$ |
5,108 |
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
Net income per share: |
|
|
|
|
|
|
|
|
| ||||
|
Basic |
|
$ |
0.27 |
|
$ |
0.11 |
|
$ |
0.45 |
|
$ |
0.23 |
|
|
Diluted |
|
$ |
0.26 |
|
$ |
0.11 |
|
$ |
0.43 |
|
$ |
0.21 |
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
Weighted average shares outstanding: |
|
|
|
|
|
|
|
|
| ||||
|
Basic |
|
23,558 |
|
22,502 |
|
23,446 |
|
22,352 |
| ||||
|
Diluted |
|
24,615 |
|
23,801 |
|
24,573 |
|
23,648 |
| ||||
|
(1) Stock-based compensation included in above line items: |
|
|
|
|
|
|
| ||||||
|
Operations and support |
|
$ |
446 |
|
$ |
232 |
|
$ |
858 |
|
$ |
419 |
|
|
Sales and marketing |
|
493 |
|
471 |
|
1,003 |
|
865 |
| ||||
|
Technology |
|
437 |
|
360 |
|
888 |
|
643 |
| ||||
|
General and administrative |
|
460 |
|
737 |
|
2,091 |
|
1,407 |
| ||||
|
|
|
$ |
1,836 |
|
$ |
1,800 |
|
$ |
4,840 |
|
$ |
3,334 |
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
Other Operational Data: |
|
|
|
|
|
|
|
|
| ||||
|
Installed restaurants (at period end): |
|
|
|
|
|
|
|
|
| ||||
|
North America |
|
15,560 |
|
12,250 |
|
15,560 |
|
12,250 |
| ||||
|
International |
|
7,067 |
|
1,878 |
|
7,067 |
|
1,878 |
| ||||
|
Total |
|
22,627 |
|
14,128 |
|
22,627 |
|
14,128 |
| ||||
|
|
|
|
|
|
|
|
|
|
| ||||
|
Seated diners (in thousands): |
|
|
|
|
|
|
|
|
| ||||
|
North America |
|
22,196 |
|
15,130 |
|
43,066 |
|
29,223 |
| ||||
|
International |
|
1,618 |
|
463 |
|
3,171 |
|
871 |
| ||||
|
Total |
|
23,814 |
|
15,593 |
|
46,237 |
|
30,094 |
| ||||
|
|
|
|
|
|
|
|
|
|
| ||||
|
Headcount (at period end): |
|
|
|
|
|
|
|
|
| ||||
|
North America |
|
378 |
|
293 |
|
378 |
|
293 |
| ||||
|
International |
|
162 |
|
73 |
|
162 |
|
73 |
| ||||
|
Total |
|
540 |
|
366 |
|
540 |
|
366 |
| ||||
|
|
|
|
|
|
|
|
|
|
| ||||
|
Additional Financial Data: |
|
|
|
|
|
|
|
|
| ||||
|
Revenues: |
|
|
|
|
|
|
|
|
| ||||
|
North America |
|
$ |
29,242 |
|
$ |
21,156 |
|
$ |
58,016 |
|
$ |
41,180 |
|
|
International |
|
5,048 |
|
1,297 |
|
9,981 |
|
2,524 |
| ||||
|
Total |
|
$ |
34,290 |
|
$ |
22,453 |
|
$ |
67,997 |
|
$ |
43,704 |
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
Income (loss) from operations: |
|
|
|
|
|
|
|
|
| ||||
|
North America |
|
$ |
12,240 |
|
$ |
5,653 |
|
$ |
22,325 |
|
$ |
10,946 |
|
|
International |
|
(2,718 |
) |
(1,469 |
) |
(6,289 |
) |
(2,996 |
) | ||||
|
Total |
|
$ |
9,522 |
|
$ |
4,184 |
|
$ |
16,036 |
|
$ |
7,950 |
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
Depreciation and amortization: |
|
|
|
|
|
|
|
|
| ||||
|
North America |
|
$ |
1,741 |
|
$ |
1,495 |
|
$ |
3,436 |
|
$ |
2,898 |
|
|
International |
|
1,209 |
|
135 |
|
2,345 |
|
273 |
| ||||
|
Total |
|
$ |
2,950 |
|
$ |
1,630 |
|
$ |
5,781 |
|
$ |
3,171 |
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
Stock-based compensation: |
|
|
|
|
|
|
|
|
| ||||
|
North America |
|
$ |
862 |
|
$ |
1,689 |
|
$ |
2,881 |
|
$ |
3,168 |
|
|
International |
|
974 |
|
111 |
|
1,959 |
|
166 |
| ||||
|
Total |
|
$ |
1,836 |
|
$ |
1,800 |
|
$ |
4,840 |
|
$ |
3,334 |
|
|
|
|
Three Months Ended |
|
Six Months Ended |
| ||||
|
|
|
June 30, |
|
June 30, |
| ||||
|
|
|
2011 |
|
2010 |
|
2011 |
|
2010 |
|
|
|
|
(as a percentage of revenue) |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
REVENUES |
|
100 |
% |
100 |
% |
100 |
% |
100 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
COSTS AND EXPENSES: |
|
|
|
|
|
|
|
|
|
|
Operations and support |
|
28 |
|
28 |
|
28 |
|
28 |
|
|
Sales and marketing |
|
19 |
|
23 |
|
21 |
|
22 |
|
|
Technology |
|
10 |
|
13 |
|
11 |
|
13 |
|
|
General and administrative |
|
15 |
|
17 |
|
16 |
|
18 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total costs and expenses |
|
72 |
|
81 |
|
76 |
|
81 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from operations |
|
28 |
|
19 |
|
24 |
|
19 |
|
|
Other income, net |
|
— |
|
— |
|
— |
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before taxes |
|
28 |
|
19 |
|
24 |
|
19 |
|
|
Income tax expense |
|
9 |
|
7 |
|
8 |
|
7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
NET INCOME |
|
19 |
% |
12 |
% |
16 |
% |
12 |
% |
Revenues
|
|
|
Three Months Ended |
|
Six Months Ended |
|
|
|
|
| ||||||||
|
|
|
June 30, |
|
June 30, |
|
Three Month |
|
Six Month |
| ||||||||
|
|
|
2011 |
|
2010 |
|
2011 |
|
2010 |
|
% Change |
|
% Change |
| ||||
|
|
|
(Dollars in thousands) |
|
|
|
|
| ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
Revenues by Type: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
Subscription |
|
$ |
12,562 |
|
$ |
10,462 |
|
$ |
24,580 |
|
$ |
20,513 |
|
20 |
% |
20 |
% |
|
Reservation |
|
18,296 |
|
10,731 |
|
35,903 |
|
20,768 |
|
70 |
% |
73 |
% | ||||
|
Installation and other |
|
3,432 |
|
1,260 |
|
7,514 |
|
2,423 |
|
172 |
% |
210 |
% | ||||
|
Total |
|
$ |
34,290 |
|
$ |
22,453 |
|
$ |
67,997 |
|
$ |
43,704 |
|
53 |
% |
56 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
Percentage of Revenues by Type: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
Subscription |
|
37 |
% |
47 |
% |
36 |
% |
47 |
% |
|
|
|
| ||||
|
Reservation |
|
53 |
% |
48 |
% |
53 |
% |
48 |
% |
|
|
|
| ||||
|
Installation and other |
|
10 |
% |
6 |
% |
11 |
% |
6 |
% |
|
|
|
| ||||
|
Total |
|
100 |
% |
100 |
% |
100 |
% |
100 |
% |
|
|
|
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
Revenues by Location: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
North America |
|
$ |
29,242 |
|
$ |
21,156 |
|
$ |
58,016 |
|
$ |
41,180 |
|
38 |
% |
41 |
% |
|
International |
|
5,048 |
|
1,297 |
|
9,981 |
|
2,524 |
|
289 |
% |
295 |
% | ||||
|
Total |
|
$ |
34,290 |
|
$ |
22,453 |
|
$ |
67,997 |
|
$ |
43,704 |
|
53 |
% |
56 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
Percentage of Revenues by Location: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
North America |
|
85 |
% |
94 |
% |
85 |
% |
94 |
% |
|
|
|
| ||||
|
International |
|
15 |
% |
6 |
% |
15 |
% |
6 |
% |
|
|
|
| ||||
|
Total |
|
100 |
% |
100 |
% |
100 |
% |
100 |
% |
|
|
|
| ||||
Total revenues increased $11.8 million, or 53%, for the three months ended June 30, 2011 compared to the three months ended June 30, 2010 and $24.3 million, or 56%, for the six months ended June 30, 2011 compared to the six months ended June 30, 2010. Subscription revenues increased $2.1 million, or 20%, for the three months ended June 30, 2011 compared to the three months ended June 30, 2010 and $4.1 million, or 20%, for the six months ended June 30, 2011 compared to the six months ended June 30, 2010. Subscription revenues increased as a result of the increase in installed restaurants. Reservation revenues increased $7.6 million, or 70%, for the three months ended June 30, 2011 compared to the three months ended June 30, 2010 and $15.1 million, or 73%, for the six months ended June 30, 2011 compared to the six months ended June 30, 2010. Reservation revenues increased as a result of the increase in seated diners, plus the addition of $2.1 million and $4.2 million for the three and six months ended June 30, 2011, respectively, of reservation revenues resulting from the acquisition of toptable. Installation and other revenues increased $2.2 million, or 172%, for the three months ended June 30, 2011 compared to the three months ended June 30, 2010 primarily as a result of an increase in revenue from other product offerings, including advertising sales, web service licensing, featured private dining listings and third-party
restaurant coupon sales, plus the addition of $0.8 million of other revenues resulting from the acquisition of toptable. Installation and other revenues increased $5.1 million, or 210%, for the six months ended June 30, 2011 compared to the six months ended June 30, 2010 primarily as a result of an increase in revenue from other product offerings, including advertising sales, web service licensing, featured private dining listings and third-party restaurant coupon sales, plus the addition of $1.7 million of other revenues resulting from the acquisition of toptable.
Costs and Expenses
Operations and Support
|
|
|
Three Months Ended |
|
Six Months Ended |
|
Three |
|
Six |
| ||||||||
|
|
|
June 30, |
|
June 30, |
|
Month |
|
Month |
| ||||||||
|
|
|
2011 |
|
2010 |
|
2011 |
|
2010 |
|
% Change |
|
% Change |
| ||||
|
|
|
(Dollars in thousands) |
|
|
|
|
| ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
Operations and support |
|
$ |
9,686 |
|
$ |
6,324 |
|
$ |
19,158 |
|
$ |
12,326 |
|
53 |
% |
55 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
Headcount (at period end): |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
North America |
|
134 |
|
84 |
|
134 |
|
84 |
|
60 |
% |
60 |
% | ||||
|
International |
|
59 |
|
||||||||||||||