NEW YORK, May 3, 2017 /PRNewswire/ -- Criteo S.A. (NASDAQ: CRTO), the performance marketing technology company, today announced financial results for the first quarter ended March 31, 2017.
"I'm excited about the significant 30% growth in Q1," said Eric Eichmann, CEO, "which demonstrates the broadly accepted value of our performance marketing platform for commerce companies and brands."
"We continue to deliver impressive cash flow generation, while investing in the business," said Benoit Fouilland, CFO. "This, combined with rapid profitable growth, makes our model differentiated and attractive."
Operating Highlights
Revenue and Revenue ex-TAC
Revenue grew 29%, or 30% at constant currency, to $517 million (Q1 2016: $401 million).
Revenue ex-TAC grew 29%, or 30% at constant currency, to $210 million (Q1 2016: $162 million). This increase was primarily driven by continued innovation across devices, our broader and improved access to publisher inventory, the addition of new clients across regions and the progress we made with our new products Criteo Sponsored Products and Criteo Predictive Search.
Revenue ex-TAC margin as a percentage of revenue was 41%, in line with prior quarters.
Net Income and Adjusted Net Income
Net income decreased 22% to $15 million (Q1 2016: $19 million). Net income available to shareholders of Criteo S.A. was $12 million, or $0.18 per share on a diluted basis (Q1 2016: $17 million, or $0.26 per share on a diluted basis). Net income in the period was impacted by the acquisition of HookLogic, including through the one-time grant of equity awards in connection with the acquisition, the depreciation of intangible assets related to the acquisition, as well as increased financial expense related to the funding of 30% of the acquisition. Excluding the impact of non-cash accounting effects related to HookLogic, net income increased 15% to $21 million.
Adjusted Net income, or net income adjusted to eliminate the impact of equity awards compensation expense, amortization of acquisition-related intangible assets, acquisition-related costs and deferred price consideration and the tax impact of these adjustments, increased 10% to $31 million, or $0.46 per share on a diluted basis (Q1 2016: $28 million, or $0.43 per share on a diluted basis).
Adjusted EBITDA and Operating Expenses
Adjusted EBITDA grew 16%, or 18% at constant currency, to $56 million (Q1 2016: $49 million). This increase in Adjusted EBITDA is primarily driven by the strong Revenue ex-TAC performance in the quarter.
Adjusted EBITDA margin as a percentage of Revenue ex-TAC was 27% (Q1 2016: 30%).
Operating expenses increased 39% to $162 million (Q1 2016: $116 million), including $18 million related to the first full quarter impact of Criteo Sponsored Products (formerly HookLogic). Operating expenses, excluding the impact of equity awards compensation expense, pension costs, depreciation and amortization and acquisition-related costs and deferred price consideration, which we refer to as Non-GAAP Operating Expenses, increased 33% to $137 million (Q1 2016: 104 million). This increase is primarily related to the year-over-year growth in headcount, after including over 190 employees focused on Criteo Sponsored Products, in Research and Development (36%), Sales and Operations (30%) and General and Administrative (26%), as we continued to scale the organization.
Cash Flow and Cash Position
Cash flow from operating activities increased 134% to $44 million (Q1 2016: $19 million).
Free Cash Flow, defined as cash flow from operating activities less acquisition of intangible assets, property, plant and equipment and change in accounts payable related to intangible assets, property, plant and equipment, grew 136% to $16 million (Q1 2016: $7 million).
Total cash and cash equivalents were $304 million as of March 31, 2017 (December 31, 2016: $270 million).
Business Outlook
The following forward-looking statements reflect Criteo's expectations as of May 3, 2017.
Second Quarter 2017 Guidance:
Fiscal Year 2017 Guidance:
The above guidance for the second quarter ending June 30, 2017, and the fiscal year ending December 31, 2017, assumes the following exchange rates for the main currencies impacting our business: a U.S. dollar-euro rate of 0.94, a U.S. dollar-Japanese Yen of 113, a U.S. dollar-British pound rate of 0.81 and a U.S. dollar-Brazilian real rate of 3.2.
The above guidance assumes no acquisitions are completed during the second quarter ending June 30, 2017 and the fiscal year ending December 31, 2017.
Reconciliation of Revenue ex-TAC and Adjusted EBITDA guidance to the closest corresponding U.S. GAAP measure is not available without unreasonable efforts on a forward-looking basis due to the high variability, complexity and low visibility with respect to the charges excluded from these non-GAAP measures; in particular, the measures and effects of equity awards compensation expense specific to equity compensation awards that are directly impacted by unpredictable fluctuations in our share price. We expect the variability of the above charges to have a significant, and potentially unpredictable, impact on our future U.S. GAAP financial results.
Non-GAAP Financial Measures
This press release and its attachments include the following financial measures defined as non-GAAP financial measures by the U.S. Securities and Exchange Commission (the "SEC"): Revenue ex-TAC, Revenue ex-TAC by Region, Revenue ex-TAC margin, Adjusted EBITDA, Adjusted EBITDA margin, Adjusted Net Income, Adjusted Net Income per diluted share, Free Cash Flow and Non-GAAP Operating Expenses. These measures are not calculated in accordance with U.S. GAAP.
Revenue ex-TAC is our revenue excluding Traffic Acquisition Costs ("TAC") generated over the applicable measurement period and Revenue ex-TAC by Region reflects our Revenue ex-TAC by our geographies. Revenue ex-TAC, Revenue ex-TAC by Region and Revenue ex-TAC margin are key measures used by our management and board of directors to evaluate our operating performance, generate future operating plans and make strategic decisions regarding the allocation of capital. In particular, we believe that the elimination of TAC from revenue can provide a useful measure for period-to-period comparisons of our business and across our geographies. Accordingly, we believe that Revenue ex-TAC, Revenue ex-TAC by Region and Revenue ex-TAC margin provide useful information to investors and the market generally in understanding and evaluating our operating results in the same manner as our management and board of directors.
Adjusted EBITDA is our consolidated earnings before financial income (expense), income taxes, depreciation and amortization, adjusted to eliminate the impact of equity awards compensation expense, pension service costs, acquisition-related costs and deferred price consideration. Adjusted EBITDA and Adjusted EBITDA margin are key measures used by our management and board of directors to understand and evaluate our core operating performance and trends, to prepare and approve our annual budget and to develop short‑ and long-term operational plans. In particular, we believe that by eliminating equity awards compensation expense, service costs (pension), acquisition-related costs and deferred price consideration, Adjusted EBITDA and Adjusted EBITDA margin can provide useful measures for period-to-period comparisons of our business. Accordingly, we believe that Adjusted EBITDA and Adjusted EBITDA margin provide useful information to investors and the market generally in understanding and evaluating our results of operations in the same manner as our management and board of directors.
Adjusted Net Income is our net income adjusted to eliminate the impact of equity awards compensation expense, amortization of acquisition-related intangible assets, acquisition-related costs and deferred price consideration, and the tax impact of these adjustments. Adjusted Net Income and Adjusted Net Income per diluted share are key measures used by our management and board of directors to evaluate operating performance, generate future operating plans and make strategic decisions regarding the allocation of capital. In particular, we believe that by eliminating equity awards compensation expense, amortization of acquisition-related intangible assets, acquisition-related costs and deferred price consideration, and the tax impact of these adjustments, Adjusted Net Income and Adjusted Net Income per diluted share can provide useful measures for period-to-period comparisons of our business. Accordingly, we believe that Adjusted Net Income and Adjusted Net Income per diluted share provide useful information to investors and the market generally in understanding and evaluating our results of operations in the same manner as our management and board of directors.
Free Cash Flow is defined as cash flow from operating activities less acquisition of intangible assets, property, plant and equipment and change in accounts payable related to intangible assets, property, plant and equipment. Free Cash Flow is a key measure used by our management and board of directors to evaluate the Company's ability to generate cash. Accordingly, we believe that Free Cash Flow permits a more complete and comprehensive analysis of our available cash flows.
Non-GAAP Operating Expenses are our consolidated operating expenses adjusted to eliminate the impact of depreciation and amortization, equity awards compensation expense, pension service costs, acquisition-related costs and deferred price consideration. The Company uses Non-GAAP Operating Expenses to understand and compare operating results across accounting periods, for internal budgeting and forecasting purposes, for short-term and long-term operational plans, and to assess and measure our financial performance and the ability of our operations to generate cash. We believe Non-GAAP Operating Expenses reflects our ongoing operating expenses in a manner that allows for meaningful period-to-period comparisons and analysis of trends in our business. As a result, we believe that Non-GAAP Operating Expenses provides useful information to investors in understanding and evaluating our core operating performance and trends in the same manner as our management and in comparing financial results across periods. In addition, Non-GAAP Operating Expenses is a key component in calculating Adjusted EBITDA, which is one of the key measures the Company uses to provide its quarterly and annual business outlook to the investment community.
Please refer to the supplemental financial tables provided in the appendix of this press release for a reconciliation of Revenue ex-TAC to Revenue, Revenue ex-TAC by Region to Revenue by Region, Adjusted EBITDA to Net Income, Adjusted Net Income to Net Income, Free Cash Flow to cash flow from operating activities, and Non-GAAP Operating Expenses to Operating Expenses, in each case, the most comparable U.S. GAAP measure. Our use of non-GAAP financial measures has limitations as an analytical tool, and you should not consider such non-GAAP measures in isolation or as a substitute for analysis of our financial results as reported under U.S. GAAP. Some of these limitations are: (1) other companies, including companies in our industry which have similar business arrangements, may address the impact of TAC differently; and (2) other companies may report Revenue ex-TAC, Revenue ex-TAC by Region, Adjusted EBITDA, Adjusted Net Income, Free Cash Flow, Non-GAAP Operating Expenses or similarly titled measures but calculate them differently or over different regions, which reduces their usefulness as comparative measures. Because of these and other limitations, you should consider these measures alongside our U.S. GAAP financial results, including revenue and net income.
Forward-Looking Statements Disclosure
This press release contains forward-looking statements, including projected financial results for the quarter ending June 30, 2017 and the fiscal year ending December 31, 2017, our expectations regarding our market opportunity and future growth prospects and other statements that are not historical facts and involve risks and uncertainties that could cause actual results to differ materially. Factors that might cause or contribute to such differences include, but are not limited to: failure related to our technology and our ability to respond to changes in technology, uncertainty regarding our ability to access a consistent supply of internet display advertising inventory and expand access to such inventory, investments in new business opportunities and the timing of these investments, whether the projected benefits of acquisitions materialize as expected, uncertainty regarding international growth and expansion, the impact of competition, uncertainty regarding legislative, regulatory or self-regulatory developments regarding data privacy matters, failure to enhance our brand cost-effectively, recent growth rates not being indicative of future growth, our ability to manage growth, potential fluctuations in operating results, our ability to grow our base of clients, and the financial impact of maximizing Revenue ex-TAC, as well as risks related to future opportunities and plans, including the uncertainty of expected future financial performance and results and those risks detailed from time-to-time under the caption "Risk Factors" and elsewhere in the Company's SEC filings and reports, including the Company's Annual Report on Form 10-K filed with the SEC on March 1, 2017, as well as future filings and reports by the Company. Except as required by law, the Company undertakes no duty or obligation to update any forward-looking statements contained in this release as a result of new information, future events, changes in expectations or otherwise.
Conference Call Information
Criteo's earnings conference call will take place today, May 3, 2017, at 8:00 AM ET, 2:00 PM CET. The conference call will be webcast live on the Company's website http://ir.criteo.com and will be available for replay.
Conference call details:
|
• U.S. callers: |
+1 855 209 8212 |
|
• International callers: |
+1 412 317 0788 or +33 1 76 74 05 02 |
Please ask to be joined into the "Criteo S.A." call.
About Criteo
Criteo (NASDAQ: CRTO) delivers personalized performance marketing at an extensive scale. Measuring return on post-click sales, Criteo makes ROI transparent and easy to measure. Criteo has over 2,500 employees in more than 30 offices across the Americas, EMEA and Asia-Pacific, serving over 15,000 advertisers worldwide and with direct relationships with thousands of publishers.
For more information, please visit www.criteo.com.
|
1 Growth at constant currency excludes the impact of foreign currency fluctuations and is computed by applying the 2016 average exchange rates for the relevant period to 2017 figures. | ||
|
2 Revenue ex-TAC, Adjusted EBITDA, Adjusted Net Income per diluted share and Free Cash Flow are not measures calculated in accordance with U.S. GAAP. | ||
Financial information to follow
|
CRITEO S.A. | ||||||||
|
Consolidated Statement of Financial Position | ||||||||
|
(U.S. dollars in thousands) (unaudited) | ||||||||
|
December 31, 2016 |
March 31, 2017 |
|||||||
|
Assets |
||||||||
|
Current assets: |
||||||||
|
Cash and cash equivalents |
$ |
270,317 |
$ |
303,813 |
||||
|
Trade receivables, net of allowances |
397,244 |
340,837 |
||||||
|
Income taxes |
2,741 |
3,560 |
||||||
|
Other taxes |
52,942 |
44,834 |
||||||
|
Other current assets |
19,340 |
22,772 |
||||||
|
Total current assets |
742,584 |
715,816 |
||||||
|
Property, plant and equipment, net |
108,581 |
115,415 |
||||||
|
Intangible assets, net |
102,944 |
107,962 |
||||||
|
Goodwill |
209,418 |
232,138 |
||||||
|
Non-current financial assets |
17,029 |
19,857 |
||||||
|
Deferred tax assets |
30,630 |
46,201 |
||||||
|
Total non-current assets |
468,602 |
521,573 |
||||||
|
Total assets |
$ |
1,211,186 |
$ |
1,237,389 |
||||
|
Liabilities and shareholders' equity |
||||||||
|
Current liabilities: |
||||||||
|
Trade payables |
$ |
365,788 |
$ |
295,602 |
||||
|
Contingencies |
654 |
980 |
||||||
|
Income taxes |
14,454 |
14,969 |
||||||
|
Financial liabilities - current portion |
7,969 |
84,398 |
||||||
|
Other taxes |
44,831 |
41,414 |
||||||
|
Employee - related payables |
55,874 |
53,862 |
||||||
|
Other current liabilities |
30,221 |
35,032 |
||||||
|
Total current liabilities |
519,791 |
526,257 |
||||||
|
Deferred tax liabilities |
686 |
28,900 |
||||||
|
Retirement benefit obligation |
3,221 |
3,276 |
||||||
|
Financial liabilities - non current portion |
77,611 |
2,620 |
||||||
|
Other non-current liabilities |
— |
4,697 |
||||||
|
Total non-current liabilities |
81,518 |
39,493 |
||||||
|
Total liabilities |
601,309 |
565,750 |
||||||
|
Commitments and contingencies |
||||||||
|
Shareholders' equity: |
||||||||
|
Common shares, €0.025 per value, 63,978,204 and 64,665,637 shares authorized, issued and outstanding at December 31, 2016 and March 31, 2017, respectively. |
2,093 |
2,112 |
||||||
|
Additional paid-in capital |
488,277 |
514,649 |
||||||
|
Accumulated other comprehensive income (loss) |
(88,593) |
(79,742) |
||||||
|
Retained earnings |
198,355 |
222,239 |
||||||
|
Equity - attributable to shareholders of Criteo S.A. |
600,132 |
659,258 |
||||||
|
Non-controlling interests |
9,745 |
12,381 |
||||||
|
Total equity |
609,877 |
671,639 |
||||||
|
Total equity and liabilities |
$ |
1,211,186 |
$ |
1,237,389 |
||||
|
CRITEO S.A. | ||||||||||||
|
Consolidated Statement of Income | ||||||||||||
|
(U.S. dollars in thousands, except share and per share data) | ||||||||||||
|
(unaudited) | ||||||||||||
|
Three Months Ended |
||||||||||||
|
March 31, |
||||||||||||
|
2016 |
2017 |
YoY Change | ||||||||||
|
Revenue |
$ |
401,253 |
$ |
516,667 |
29 |
% | ||||||
|
Cost of revenue |
||||||||||||
|
Traffic acquisition costs |
(238,755) |
(306,693) |
28 |
% | ||||||||
|
Other cost of revenue |
(18,338) |
(27,155) |
48 |
% | ||||||||
|
Gross profit |
144,160 |
182,819 |
27 |
% | ||||||||
|
Operating expenses: |
||||||||||||
|
Research and development expenses |
(27,162) |
(39,521) |
46 |
% | ||||||||
|
Sales and operations expenses |
(64,473) |
(90,730) |
41 |
% | ||||||||
|
General and administrative expenses |
(24,737) |
(31,516) |
27 |
% | ||||||||
|
Total operating expenses |
(116,372) |
(161,767) |
39 |
% | ||||||||
|
Income from operations |
27,788 |
21,052 |
(24) |
% | ||||||||
|
Financial income (expense) |
(1,317) |
(2,333) |
77 |
% | ||||||||
|
Income before taxes |
26,471 |
18,719 |
(29) |
% | ||||||||
|
Provision for income taxes |
(7,944) |
(4,201) |
(47) |
% | ||||||||
|
Net income |
$ |
18,527 |
$ |
14,518 |
(22) |
% | ||||||
|
Net income available to shareholders of Criteo S.A. |
$ |
17,131 |
$ |
12,442 |
||||||||
|
Net income available to non-controlling interests |
$ |
1,396 |
$ |
2,076 |
||||||||
|
Weighted average shares outstanding used in computing |
||||||||||||
|
per share amounts: |
||||||||||||
|
Basic |
62,610,013 |
64,189,194 |
||||||||||
|
Diluted |
64,841,134 |
67,283,012 |
||||||||||
|
Net income allocated to shareholders of Criteo S.A. per share: |
||||||||||||
|
Basic |
0.27 |
0.19 |
||||||||||
|
Diluted |
0.26 |
0.18 |
||||||||||
|
CRITEO S.A. | ||||||||
|
Consolidated Statement of Cash Flows | ||||||||
|
(U.S. dollars in thousands) | ||||||||
|
(unaudited) | ||||||||
|
Three Months Ended | ||||||||
|
March 31, | ||||||||
|
2016 |
2017 |
|||||||
|
Net income |
$ |
18,527 |
$ |
14,518 |
||||
|
Non-cash and non-operating items |
29,506 |
41,473 |
||||||
|
- Amortization and provisions |
13,180 |
22,316 |
||||||
|
- Equity awards compensation expense (1) |
8,370 |
14,940 |
||||||
|
- Interest accrued and non-cash financial income and expenses |
12 |
16 |
||||||
|
- Change in deferred taxes |
(1,138) |
(6,870) |
||||||
|
- Income tax for the period |
9,082 |
11,071 |
||||||
|
Changes in working capital requirement |
(17,140) |
(70) |
||||||
|
- Decrease in trade receivables |
4,758 |
59,569 |
||||||
|
- Decrease in trade payables |
(13,906) |
(75,030) |
||||||
|
- (Increase)/decrease in other current assets |
(10,368) |
8,253 |
||||||
|
- Increase in other current liabilities |
2,376 |
7,138 |
||||||
|
Income taxes paid |
(11,986) |
(11,683) |
||||||
|
CASH FROM OPERATING ACTIVITIES |
18,907 |
44,238 |
||||||
|
Acquisition of intangible assets, property, plant and equipment |
(13,615) |
(23,267) |
||||||
|
Change in accounts payable related to intangible assets, property, plant and equipment |
1,507 |
(4,939) |
||||||
|
Change in other non-current financial assets |
781 |
(431) |
||||||
|
CASH USED FOR INVESTING ACTIVITIES |
(11,327) |
(28,637) |
||||||
|
Issuance of long-term borrowings |
764 |
— |
||||||
|
Repayment of borrowings |
(1,503) |
(2,053) |
||||||
|
Proceeds from capital increase |
5,476 |
12,937 |
||||||
|
Change in other financial liabilities |
— |
119 |
||||||
|
CASH FROM FINANCING ACTIVITIES |
4,737 |
11,003 |
||||||
|
CHANGE IN NET CASH AND CASH EQUIVALENTS |
12,317 |
26,604 |
||||||
|
Net cash and cash equivalents - beginning of period |
353,537 |
270,317 |
||||||
|
Effect of exchange rates changes on cash and cash equivalents |
20,256 |
6,892 |
||||||
|
Net cash and cash equivalents - end of period |
$ |
386,110 |
$ |
303,813 |
||||
|
(1) $8.4 and $14.6 million of equity awards compensation expense consisted of share-based compensation expense according to ASC 718 Compensation - stock compensation for the quarter ended March 31, 2016 and 2017, respectively. |
|
CRITEO S.A. | ||||||
|
Reconciliation of Cash from Operating Activities to Free Cash Flow | ||||||
|
(U.S. dollars in thousands) | ||||||
|
(unaudited) | ||||||
|
Three Months Ended | ||||||
|
March 31, | ||||||
|
2016 |
2017 |
|||||
|
CASH FROM OPERATING ACTIVITIES |
18,907 |
44,238 |
||||
|
Acquisition of intangible assets, property, plant and equipment |
(13,615) |
(23,267) |
||||
|
Change in accounts payable related to intangible assets, property, plant and equipment |
1,507 |
(4,939) |
||||
|
FREE CASH FLOW (1) |
6,799 |
16,032 |
||||
|
(1) Free Cash Flow is defined as cash flow from operating activities less acquisition of intangible assets, property, plant and equipment and change in accounts payable related to intangible assets, property, plant and equipment. |
|
CRITEO S.A. | |||||||||||||||
|
Reconciliation of Revenue ex-TAC by Region to Revenue by Region | |||||||||||||||
|
(U.S. dollars in thousands) | |||||||||||||||
|
(unaudited) | |||||||||||||||
|
Three Months Ended |
|||||||||||||||
|
March 31, |
|||||||||||||||
|
Region |
2016 |
2017 |
YoY Change |
YoY Change at | |||||||||||
|
Revenue |
|||||||||||||||
|
Americas |
$ |
147,174 |
$ |
208,013 |
41 |
% |
39 |
% | |||||||
|
EMEA |
159,405 |
189,092 |
19 |
% |
24 |
% | |||||||||
|
Asia-Pacific |
94,674 |
119,562 |
26 |
% |
24 |
% | |||||||||
|
Total |
401,253 |
516,667 |
29 |
% |
30 |
% | |||||||||
|
Traffic acquisition costs |
|||||||||||||||
|
Americas |
(90,929) |
(128,867) |
42 |
% |
40 |
% | |||||||||
|
EMEA |
(91,185) |
(107,583) |
18 |
% |
24 |
% | |||||||||
|
Asia-Pacific |
(56,641) |
(70,243) |
24 |
% |
22 |
% | |||||||||
|
Total |
(238,755) |
(306,693) |
28 |
% |
29 |
% | |||||||||
|
Revenue ex-TAC (1) |
|||||||||||||||
|
Americas |
56,245 |
79,146 |
41 |
% |
38 |
% | |||||||||
|
EMEA |
68,220 |
81,509 |
19 |
% |
25 |
% | |||||||||
|
Asia-Pacific |
38,033 |
49,319 |
30 |
% |
28 |
% | |||||||||
|
Total |
$ |
162,498 |
$ |
209,974 |
29 |
% |
30 |
% | |||||||
|
(1) We define Revenue ex-TAC as our revenue excluding traffic acquisition costs generated over the applicable measurement period. Revenue ex-TAC and Revenue, Traffic Acquisition Costs and Revenue ex-TAC by Region are not measures calculated in accordance with U.S. GAAP. We have included Revenue ex-TAC and Revenue, Traffic Acquisition Costs and Revenue ex-TAC by Region in this Form 8-K because they are key measures used by our management and board of directors to evaluate operating performance, generate future operating plans and make strategic decisions regarding the allocation of capital. In particular, we believe that the elimination of TAC from revenue and review of these measures by region can provide useful measures for period-to-period comparisons of our business. Accordingly, we believe that Revenue ex-TAC and Revenue, Traffic Acquisition Costs and Revenue ex-TAC by Region provide useful information to investors and others in understanding and evaluating our results of operations in the same manner as our management and board of directors. Our use of Revenue ex-TAC and Revenue, Traffic Acquisition Costs and Revenue ex-TAC by Region has limitations as an analytical tool, and you should not consider them in isolation or as a substitute for analysis of our financial results as reported under U.S. GAAP. Some of these limitations are: (a) other companies, including companies in our industry which have similar business arrangements, may address the impact of TAC differently; (b) other companies may report Revenue, Traffic Acquisition Costs and Revenue ex-TAC by Region or similarly titled measures but define the regions differently, which reduces their effectiveness as a comparative measure; and (c) other companies may report Revenue ex-TAC or similarly titled measures but calculate them differently, which reduces their usefulness as a comparative measure. Because of these and other limitations, you should consider Revenue ex-TAC and Revenue, Traffic Acquisition Costs and Revenue ex-TAC by Region alongside our other U.S. GAAP financial results, including revenue. The above table provides a reconciliation of Revenue ex-TAC to revenue and Revenue ex-TAC by Region to revenue by region. |
|
CRITEO S.A. | |||||||
|
Reconciliation of Adjusted EBITDA to Net Income | |||||||
|
(U.S. dollars in thousands) | |||||||
|
(unaudited) | |||||||
|
Three Months Ended | |||||||
|
March 31, | |||||||
|
2016 |
2017 |
||||||
|
Net income |
$ |
18,527 |
$ |
14,518 |
|||
|
Adjustments: |
|||||||
|
Financial (income) expense |
1,317 |
2,333 |
|||||
|
Provision for income taxes |
7,944 |
4,201 |
|||||
|
Equity awards compensation expense |
8,370 |
14,940 |
|||||
|
Research and development |
2,402 |
3,916 |
|||||
|
Sales and operations |
3,390 |
6,710 |
|||||
|
General and administrative |
2,578 |
4,314 |
|||||
|
Pension service costs |
129 |
290 |
|||||
|
Research and development |
52 |
146 |
|||||
|
Sales and operations |
34 |
59 |
|||||
|
General and administrative |
43 |
85 |
|||||
|
Depreciation and amortization expense |
12,516 |
20,167 |
|||||
|
Cost of revenue |
8,220 |
11,091 |
|||||
|
Research and development |
2,007 |
2,944 |
|||||
|
Sales and operations |
1,771 |
4,961 |
|||||
|
General and administrative |
518 |
1,171 |
|||||
|
Acquisition-related costs |
— |
6 |
|||||
|
General and administrative |
— |
6 |
|||||
|
Acquisition-related deferred price consideration |
40 |
— |
|||||
|
Research and development |
40 |
— |
|||||
|
Total net adjustments |
30,316 |
41,936 |
|||||
|
Adjusted EBITDA (1) |
$ |
48,843 |
$ |
56,454 |
|||
|
(1) We define Adjusted EBITDA as our consolidated earnings before financial income (expense), income taxes, depreciation and amortization, adjusted to eliminate the impact of equity awards compensation expense, pension service costs, acquisition-related costs and deferred price consideration. Adjusted EBITDA is not a measure calculated in accordance with U.S. GAAP. We have included Adjusted EBITDA because it is a key measure used by our management and board of directors to evaluate operating performance, generate future operating plans and make strategic decisions regarding the allocation of capital. In particular, we believe that the elimination of equity awards compensation expense, pension service costs, acquisition-related costs and deferred price consideration in calculating Adjusted EBITDA can provide a useful measure for period-to-period comparisons of our business. Accordingly, we believe that Adjusted EBITDA provides useful information to investors and others in understanding and evaluating our results of operations in the same manner as our management and board of directors. Our use of Adjusted EBITDA has limitations as an analytical tool, and you should not consider it in isolation or as a substitute for analysis of our financial results as reported under U.S. GAAP. Some of these limitations are: (a) although depreciation and amortization are non-cash charges, the assets being depreciated and amortized may have to be replaced in the future, and Adjusted EBITDA does not reflect cash capital expenditure requirements for such replacements or for new capital expenditure requirements; (b) Adjusted EBITDA does not reflect changes in, or cash requirements for, our working capital needs; (c) Adjusted EBITDA does not reflect the potentially dilutive impact of equity-based compensation; (d) Adjusted EBITDA does not reflect tax payments that may represent a reduction in cash available to us; and (e) other companies, including companies in our industry, may calculate Adjusted EBITDA or similarly titled measures differently, which reduces their usefulness as a comparative measure. Because of these and other limitations, you should consider Adjusted EBITDA alongside our U.S. GAAP financial results, including net income. |
|
CRITEO S.A. | |||||||
|
Reconciliation from Non-GAAP Operating Expenses to Operating Expenses under GAAP | |||||||
|
(U.S. dollars in thousands) | |||||||
|
(unaudited) | |||||||
|
Three Months Ended | |||||||
|
March 31, | |||||||
|
2016 |
2017 |
||||||
|
Research and Development expenses |
$ |
(27,162) |
$ |
(39,521) |
|||
|
Equity awards compensation expense |
$ |
2,402 |
$ |
3,916 |
|||
|
Depreciation and Amortization expense |
2,007 |
2,944 |
|||||
|
Pension service costs |
52 |
146 |
|||||
|
Acquisition-related deferred price consideration |
40 |
— |
|||||
|
Non-GAAP - Research and Development expenses |
(22,661) |
(32,515) |
|||||
|
Sales and Operations expenses |
(64,473) |
(90,730) |
|||||
|
Equity awards compensation expense |
3,390 |
6,710 |
|||||
|
Depreciation and Amortization expense |
1,771 |
4,961 |
|||||
|
Pension service costs |
34 |
59 |
|||||
|
Non-GAAP - Sales and Operations expenses |
(59,278) |
(79,000) |
|||||
|
General and Administrative expenses |
(24,737) |
(31,516) |
|||||
|
Equity awards compensation expense |
2,578 |
4,314 |
|||||
|
Depreciation and Amortization expense |
518 |
1,171 |
|||||
|
Pension service costs |
43 |
85 |
|||||
|
Acquisition-related costs |
— |
6 |
|||||
|
Non-GAAP - General and Administrative expenses |
(21,598) |
(25,940) |
|||||
|
Total Operating expenses |
(116,372) |
(161,767) |
|||||
|
Equity awards compensation expense |
8,370 |
14,940 |
|||||
|
Depreciation and Amortization expense |
4,296 |
9,076 |
|||||
|
Pension service costs |
129 |
290 |
|||||
|
Acquisition-related costs |
— |
6 |
|||||
|
Acquisition-related deferred price consideration |
40 |
— |
|||||
|
Total Non-GAAP Operating expenses (1) |
(103,537) |
(137,455) |
|||||
|
(1) We define Non-GAAP Operating Expenses as our consolidated operating expenses adjusted to eliminate the impact of depreciation and amortization, equity awards compensation expense, pension service costs, acquisition-related costs and deferred price consideration. The Company uses Non-GAAP Operating Expenses to understand and compare operating results across accounting periods, for internal budgeting and forecasting purposes, for short-term and long-term operational plans, and to assess and measure our financial performance and the ability of our operations to generate cash. We believe Non-GAAP Operating Expenses reflects our ongoing operating expenses in a manner that allows for meaningful period-to-period comparisons and analysis of trends in our business. As a result, we believe that Non-GAAP Operating Expenses provides useful information to investors in understanding and evaluating our core operating performance and trends in the same manner as our management and in comparing financial results across periods. In addition, Non-GAAP Operating Expenses is a key component in calculating Adjusted EBITDA, which is one of the key measures we use to provide its quarterly and annual business outlook to the investment community. |
|
CRITEO S.A. | |||||||
|
Detailed Information on Selected Items | |||||||
|
(U.S. dollars in thousands) | |||||||
|
(unaudited) | |||||||
|
Three Months Ended | |||||||
|
March 31, | |||||||
|
2016 |
2017 |
||||||
|
Equity awards compensation expense |
|||||||
|
Research and development |
$ |
2,402 |
$ |
3,916 |
|||
|
Sales and operations |
3,390 |
6,710 |
|||||
|
General and administrative |
2,578 |
4,314 |
|||||
|
Total equity awards compensation expense |
8,370 |
14,940 |
|||||
|
Pension service costs |
|||||||
|
Research and development |
52 |
146 |
|||||
|
Sales and operations |
34 |
59 |
|||||
|
General and administrative |
43 |
85 |
|||||
|
Total pension service costs |
129 |
290 |
|||||
|
Depreciation and amortization expense |
|||||||
|
Cost of revenue |
8,220 |
11,091 |
|||||
|
Research and development |
2,007 |
2,944 |
|||||
|
Sales and operations |
1,771 |
4,961 |
|||||
|
General and administrative |
518 |
1,171 |
|||||
|
Total depreciation and amortization expense |
12,516 |
20,167 |
|||||
|
Acquisition-related costs |
|||||||
|
General and administrative |
— |
6 |
|||||
|
Total acquisition-related costs |
— |
6 |
|||||
|
Acquisition-related deferred price consideration |
|||||||
|
Research and development |
40 |
— |
|||||
|
Total acquisition-related deferred price consideration |
$ |
40 |
$ |
— |
|||
|
CRITEO S.A. | ||||||||
|
Reconciliation of Adjusted Net Income to Net Income | ||||||||
|
(U.S. dollars in thousands except share and per share data) | ||||||||
|
(unaudited) | ||||||||
|
Three Months Ended | ||||||||
|
March 31, | ||||||||
|
2016 |
2017 |
|||||||
|
Net income |
$ |
18,527 |
$ |
14,518 |
||||
|
Adjustments: |
||||||||
|
Equity awards compensation expense |
8,370 |
14,940 |
||||||
|
Amortization of acquisition-related intangible assets |
1,377 |
4,674 |
||||||
|
Acquisition-related costs |
— |
6 |
||||||
|
Acquisition-related deferred price consideration |
40 |
— |
||||||
|
Tax impact of the above adjustments |
(228) |
(3,317) |
||||||
|
Total net adjustments |
9,559 |
16,303 |
||||||
|
Adjusted net income (1) |
$ |
28,086 |
$ |
30,821 |
||||
|
Weighted average shares outstanding |
||||||||
|
- Basic |
62,610,013 |
64,189,194 |
||||||
|
- Diluted |
64,841,134 |
67,283,012 |
||||||
|
Adjusted net income per share |
||||||||
|
- Basic |
$ |
0.45 |
$ |
0.48 |
||||
|
- Diluted |
$ |
0.43 |
$ |
0.46 |
||||
|
(1) We define Adjusted Net Income as our net income adjusted to eliminate the impact of equity awards compensation expense, amortization of acquisition-related intangible assets, acquisition-related costs and deferred price consideration and the tax impact of the foregoing adjustments. Adjusted Net Income is not a measure calculated in accordance with U.S. GAAP. We have included Adjusted Net Income because it is a key measure used by our management and board of directors to evaluate operating performance, generate future operating plans and make strategic decisions regarding the allocation of capital. In particular, we believe that the elimination of equity awards compensation expense, amortization of acquisition-related intangible assets, acquisition-related costs and deferred price consideration, and the tax impact of the foregoing adjustments in calculating Adjusted Net Income can provide a useful measure for period-to-period comparisons of our business. Accordingly, we believe that Adjusted Net Income provides useful information to investors and others in understanding and evaluating our results of operations in the same manner as our management and board of directors. Our use of Adjusted Net Income has limitations as an analytical tool, and you should not consider it in isolation or as a substitute for analysis of our financial results as reported under U.S. GAAP. Some of these limitations are: (a) Adjusted Net Income does not reflect the potentially dilutive impact of equity-based compensation or the impact of certain acquisition related costs; and (b) other companies, including companies in our industry, may calculate Adjusted Net Income or similarly titled measures differently, which reduces their usefulness as a comparative measure. Because of these and other limitations, you should consider Adjusted Net Income alongside our other U.S. GAAP-based financial results, including net income. |
|
CRITEO S.A. | |||||||||
|
Constant Currency Reconciliation | |||||||||
|
(U.S. dollars in thousands) | |||||||||
|
(unaudited) | |||||||||
|
Three Months Ended |
|||||||||
|
March 31, |
|||||||||
|
2016 |
2017 |
YoY Change | |||||||
|
Revenue as reported |
401,253 |
516,667 |
29 |
% | |||||
|
Conversion impact U.S. dollar/other currencies |
3,732 |
||||||||
|
Revenue at constant currency (1) |
401,253 |
520,399 |
30 |
% | |||||
|
Traffic acquisition costs as reported |
(238,755) |
(306,693) |
28 |
% | |||||
|
Conversion impact U.S. dollar/other currencies |
(2,231) |
||||||||
|
Traffic Acquisition Costs at constant currency (1) |
(238,755) |
(308,924) |
29 |
% | |||||
|
Revenue ex-TAC (2) as reported |
162,498 |
209,974 |
29 |
% | |||||
|
Conversion impact U.S. dollar/other currencies |
1,501 |
||||||||
|
Revenue ex-TAC (2) at constant currency (1) |
162,498 |
211,475 |
30 |
% | |||||
|
Revenue ex-TAC (2)/Revenue as reported |
40 |
% |
41 |
% |
|||||
|
Other cost of revenue as reported |
(18,338) |
(27,155) |
48 |
% | |||||
|
Conversion impact U.S. dollar/other currencies |
(216) |
||||||||
|
Other cost of revenue at constant currency (1) |
(18,338) |
(27,371) |
49 |
% | |||||
|
Adjusted EBITDA (3) |
48,843 |
56,454 |
16 |
% | |||||
|
Conversion impact U.S. dollar/other currencies |
1,168 |
||||||||
|
Adjusted EBITDA (3) at constant currency (1) |
48,843 |
57,622 |
18 |
% | |||||
|
(1) Information herein with respect to results presented on a constant currency basis is computed by applying prior period average exchange rates to current period results. We have included results on a constant currency basis because it is a key measure used by our management and Board of Directors to evaluate operating performance. Management reviews and analyzes business results excluding the effect of foreign currency translation because they believe this better represents our underlying business trends. The table above reconciles the actual results presented in this section with the results presented on a constant currency basis. |
|
(2) Revenue ex-TAC is not a measure calculated in accordance with U.S. GAAP. See the table entitled "Reconciliation of Revenue ex-TAC by Region to Revenue by Region" for a reconciliation of Revenue Ex-TAC to revenue. |
|
(3) Adjusted EBITDA is not a measure calculated in accordance with U.S. GAAP. See the table entitled "Reconciliation of Adjusted EBITDA to Net Income" for a reconciliation of Adjusted EBITDA to net income. |
|
CRITEO S.A. | ||||||
|
Information on Share Count | ||||||
|
(unaudited) | ||||||
|
Three Months Ended | ||||||
|
March 31, | ||||||
|
2016 |
2017 |
|||||
|
Shares outstanding as at January 1, |
62,470,881 |
63,978,204 |
||||
|
Weighted average number of shares issued during the period |
139,132 |
210,990 |
||||
|
Basic number of shares - Basic EPS basis |
62,610,013 |
64,189,194 |
||||
|
Dilutive effect of share options, warrants, employee warrants - Treasury method |
2,231,121 |
3,093,817 |
||||
|
Diluted number of shares - Diluted EPS basis |
64,841,134 |
67,283,011 |
||||
|
Shares outstanding as at March 31, |
62,896,180 |
64,665,637 |
||||
|
Total dilutive effect of share options, warrants, employee warrants |
7,469,069 |
7,825,371 |
||||
|
Fully diluted shares as at March 31, |
70,365,249 |
72,491,008 |
||||
|
CRITEO S.A. | |||||||||||
|
Supplemental Financial Information and Operating Metrics | |||||||||||
|
(U.S. dollars in thousands except where stated) | |||||||||||
|
(unaudited) | |||||||||||
|
Q2 |
Q3 |
Q4 |
Q1 |
Q2 |
Q3 |
Q4 |
Q1 |
YoY |
QoQ |
||
|
Clients |
8,564 |
9,290 |
10,198 |
10,962 |
11,874 |
12,882 |
14,468 |
15,423 |
41% |
7% |
|
|
Revenue |
299,306 |
332,674 |
397,018 |
401,253 |
407,201 |
423,867 |
566,825 |
516,667 |
29% |
(9)% |
|
|
Americas |
110,872 |
124,024 |
170,133 |
147,174 |
156,522 |
160,739 |
266,438 |
208,013 |
41% |
(22)% |
|
|
EMEA |
126,807 |
137,185 |
144,905 |
159,405 |
153,899 |
157,921 |
189,298 |
189,092 |
19% |
—% |
|
|
APAC |
61,627 |
71,465 |
81,980 |
94,674 |
96,780 |
105,207 |
111,089 |
119,562 |
26% |
8% |
|
|
TAC |
(177,239) |
(198,970) |
(237,056) |
(238,755) |
(240,969) |
(247,310) |
(341,877) |
(306,693) |
28% |
(10)% |
|
|
Americas |
(66,853) |
(75,684) |
(104,646) |
(90,929) |
(96,560) |
(97,239) |
(167,046) |
(128,867) |
42% |
(23)% |
|
|
EMEA |
(73,155) |
(79,710) |
(82,905) |
(91,185) |
(86,820) |
(87,092) |
(108,567) |
(107,583) |
18% |
(1)% |
|
|
APAC |
(37,231) |
(43,576) |
(49,505) |
(56,641) |
(57,589) |
(62,979) |
(66,264) |
(70,243) |
24% |
6% |
|
|
Revenue ex-TAC |
122,067 |
133,704 |
159,962 |
162,498 |
166,232 |
176,557 |
224,948 |
209,974 |
29% |
(7)% |
|
|
Americas |
44,019 |
48,340 |
65,487 |
56,245 |
59,962 |
63,500 |
99,391 |
79,146 |
41% |
(20)% |
|
|
EMEA |
53,652 |
57,475 |
62,000 |
68,220 |
67,079 |
70,829 |
80,731 |
81,509 |
19% |
1% |
|
|
APAC |
24,396 |
27,889 |
32,475 |
38,033 |
39,191 |
42,228 |
44,826 |
49,319 |
30% |
10% |
|
|
Cash flow from operating activities |
11,938 |
17,500 |
66,706 |
18,907 |
19,274 |
43,631 |
71,658 |
44,238 |
134% |
(38)% |
|
|
Capital expenditures |
18,348 |
24,066 |
19,205 |
12,109 |
22,386 |
19,907 |
22,981 |
28,206 |
133% |
23% |
|
|
Net cash position |
321,109 |
314,644 |
353,537 |
386,110 |
377,407 |
407,158 |
270,318 |
303,813 |
(21)% |
12% |
|
|
Days Sales Outstanding (days - end of month) (1) |
56 |
57 |
56 |
53 |
56 |
||||||
|
(1) Due to the conversion from IFRS (euros) to U.S. GAAP (U.S. dollars), the Days Sales Outstanding for historic quarters has not been recalculated and is not available. |
SOURCE Criteo S.A.
