|
||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||
• | the determination of the best estimate of selling price of the deliverables included in multiple-deliverable revenue arrangements; |
• | the fair value of assets acquired and liabilities assumed in business acquisitions; |
• | the assessment of recoverability of long-lived assets, including property and equipment, goodwill and intangible assets; |
• | the estimated reserve for refunds; |
• | the estimated useful lives of intangible and depreciable assets; |
• | the grant date fair value of equity-based awards; |
• | the recognition, measurement and valuation of current and deferred income taxes; |
• | the recognition and measurement of amounts payable under TRAs; |
• | the recognition and measurement of amounts payable as tax distributions to Desert Newco's owners; and |
• | the recognition and measurement of loss contingencies, indirect tax liabilities and certain accrued liabilities. |
|
|||
June 30, 2017 | |||||||||||||||
Level 1 | Level 2 | Level 3 | Total | ||||||||||||
Assets: | |||||||||||||||
Cash and cash equivalents: | |||||||||||||||
Reverse repurchase agreements(1) | $ | — | $ | 100.0 | $ | — | $ | 100.0 | |||||||
Commercial paper | — | 49.9 | — | 49.9 | |||||||||||
Short-term investments: | |||||||||||||||
Certificates of deposit and time deposits | 12.4 | — | — | 12.4 | |||||||||||
Derivative assets | — | — | — | — | |||||||||||
Total assets measured and recorded at fair value | $ | 12.4 | $ | 149.9 | $ | — | $ | 162.3 | |||||||
Liabilities: | |||||||||||||||
Contingent consideration liabilities | — | — | 20.5 | 20.5 | |||||||||||
Derivative liabilities | $ | — | $ | 126.6 | $ | — | $ | 126.6 | |||||||
Total liabilities measured and recorded at fair value | $ | — | $ | 126.6 | $ | 20.5 | $ | 147.1 | |||||||
(1) | Reverse repurchase agreements include a $50.0 million repurchase agreement with Morgan Stanley, callable with 31 days notice, and a $50.0 million one-week repurchase agreement with Wells Fargo. |
December 31, 2016 | |||||||||||||||
Level 1 | Level 2 | Level 3 | Total | ||||||||||||
Assets: | |||||||||||||||
Cash and cash equivalents: | |||||||||||||||
Reverse repurchase agreements(1) | $ | — | $ | 130.0 | $ | — | $ | 130.0 | |||||||
Commercial paper | — | 55.9 | — | 55.9 | |||||||||||
Short-term investments: | |||||||||||||||
Certificates of deposit and time deposits | 6.6 | — | — | 6.6 | |||||||||||
Derivative assets | — | 0.7 | — | 0.7 | |||||||||||
Total assets measured and recorded at fair value | $ | 6.6 | $ | 186.6 | $ | — | $ | 193.2 | |||||||
Liabilities: | |||||||||||||||
Derivative liabilities | $ | — | $ | 0.1 | $ | — | $ | 0.1 | |||||||
Total liabilities measured and recorded at fair value | $ | — | $ | 0.1 | $ | — | $ | 0.1 | |||||||
(1) | Reverse repurchase agreements include an $80.0 million repurchase agreement with Morgan Stanley, callable with 31 days notice, and a $50.0 million one-week repurchase agreement with Wells Fargo. |
|
|||
Total purchase consideration(1) | $ | 1,849.5 | ||
Fair value of assets acquired: | ||||
Cash and cash equivalents | 27.2 | |||
Other current assets | 66.3 | |||
Assets held for sale(2) | 523.8 | |||
Property and equipment, net | 61.9 | |||
Intangible assets, net | 595.7 | |||
Other assets | 9.3 | |||
Amount attributable to assets acquired | 1,284.2 | |||
Fair value of liabilities assumed: | ||||
Accounts payable and accrued expenses | 56.1 | |||
Current portion of deferred revenue | 45.5 | |||
Liabilities directly associated with the assets held for sale(2) | 119.3 | |||
Other long-term liabilities | 14.4 | |||
Deferred tax liabilities | 169.3 | |||
Amount attributable to liabilities assumed | 404.6 | |||
Goodwill | $ | 969.9 | ||
(1) | The purchase consideration was translated using the Euro to U.S. dollar exchange rate in effect on the closing date, April 3, 2017, of approximately 1.066. |
(2) | Assets held for sale, and liabilities directly associated with the assets held for sale, represent those of HEG's PlusServer managed hosting business. See Note 4 for further discussion. |
Finite-lived Intangible Assets | Preliminary Estimated Useful Life | HEG Continuing Operations | PlusServer Discontinued Operations | |||||||
Trade names | 10 years | $ | 75.2 | $ | 28.8 | |||||
Developed technology | 6 years | 62.4 | — | |||||||
Customer relationships | 9 years | 458.1 | 200.4 | |||||||
$ | 595.7 | $ | 229.2 | |||||||
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
Pro forma Consolidated Results of Operations | 2017 | 2016 | 2017 | 2016 | |||||||||||
Total revenue | $ | 557.8 | $ | 534.8 | $ | 1,137.5 | $ | 1,051.3 | |||||||
Net income (loss) attributable to GoDaddy Inc. | 20.8 | (11.9 | ) | 35.4 | 2.2 | ||||||||||
Net income (loss) from continuing operations attributable to GoDaddy Inc. | 20.8 | (19.2 | ) | 31.6 | (11.5 | ) | |||||||||
Net income (loss) from continuing operations attributable to GoDaddy Inc. per share of Class A common stock - basic | 0.20 | (0.24 | ) | 0.33 | (0.16 | ) | |||||||||
Net income (loss) from continuing operations attributable to GoDaddy Inc. per share of Class A common stock - diluted | 0.12 | (0.24 | ) | 0.18 | (0.16 | ) | |||||||||
|
|||
June 30, 2017 | ||||
Goodwill | $ | 267.2 | ||
Intangible assets | 245.3 | |||
Other assets | 49.6 | |||
Assets of business held for sale | $ | 562.1 | ||
Deferred tax liabilities | $ | 93.7 | ||
Other liabilities | 32.8 | |||
Liabilities of business held for sale | $ | 126.5 | ||
Three and Six Months Ended June 30, 2017 | |||
Total revenue | $ | 23.4 | |
Loss from discontinued operations before income taxes | (4.5 | ) | |
Provision for income taxes | (0.8 | ) | |
Loss from discontinued operations | $ | (5.3 | ) |
|
|||
Balance at December 31, 2016 | $ | 1,718.4 | |
Goodwill related to acquisitions | 1,034.0 | ||
Impact of foreign currency translation | 68.5 | ||
Balance at June 30, 2017 | $ | 2,820.9 | |
June 30, 2017 | |||||||||||||||
Gross Carrying Amount | Accumulated Amortization | Domains Sold | Net Carrying Amount | ||||||||||||
Indefinite-lived intangible assets: | |||||||||||||||
Trade names and branding | $ | 445.0 | n/a | n/a | $ | 445.0 | |||||||||
Domain portfolio | 120.5 | n/a | $ | (17.7 | ) | 102.8 | |||||||||
Finite-lived intangible assets: | |||||||||||||||
Customer-related | 855.6 | $ | (269.0 | ) | n/a | 586.6 | |||||||||
Developed technology | 182.6 | (67.3 | ) | n/a | 115.3 | ||||||||||
Trade names | 92.5 | (9.9 | ) | n/a | 82.6 | ||||||||||
$ | 1,696.2 | $ | (346.2 | ) | $ | (17.7 | ) | $ | 1,332.3 | ||||||
December 31, 2016 | |||||||||||||||
Gross Carrying Amount | Accumulated Amortization | Domains Sold | Net Carrying Amount | ||||||||||||
Indefinite-lived intangible assets: | |||||||||||||||
Trade names and branding | $ | 445.0 | n/a | n/a | $ | 445.0 | |||||||||
Domain portfolio | 120.5 | n/a | $ | (14.4 | ) | 106.1 | |||||||||
Finite-lived intangible assets: | |||||||||||||||
Customer-related | 367.4 | $ | (245.4 | ) | n/a | 122.0 | |||||||||
Developed technology | 226.0 | (187.0 | ) | n/a | 39.0 | ||||||||||
Trade names | 11.9 | (7.5 | ) | n/a | 4.4 | ||||||||||
$ | 1,170.8 | $ | (439.9 | ) | $ | (14.4 | ) | $ | 716.5 | ||||||
Year Ending December 31: | |||
2017 (remainder of) | $ | 69.3 | |
2018 | 128.3 | ||
2019 | 109.0 | ||
2020 | 102.7 | ||
2021 | 80.3 | ||
Thereafter | 294.9 | ||
$ | 784.5 | ||
|
|||
|
|||
Number of Shares of Class A Common Stock (#) | Weighted- Average Grant- Date Fair Value ($) | Weighted- Average Exercise Price ($) | ||||||
Outstanding at December 31, 2016 | 18,628 | 14.06 | ||||||
Granted | 1,890 | 14.85 | 37.33 | |||||
Exercised | (3,411 | ) | 9.87 | |||||
Forfeited | (738 | ) | 22.99 | |||||
Outstanding at June 30, 2017 | 16,369 | 17.23 | ||||||
Vested and exercisable at June 30, 2017 | 8,511 | 11.09 | ||||||
Number of Shares of Class A Common Stock (#) | Weighted- Average Grant- Date Fair Value ($) | ||||
Outstanding at December 31, 2016 | 2,757 | ||||
Granted | 2,394 | 37.46 | |||
Vested | (620 | ) | |||
Forfeited | (228 | ) | |||
Outstanding at June 30, 2017 | 4,303 | ||||
|
|||
June 30, 2017 | December 31, 2016 | ||||||
Current: | |||||||
Domains | $ | 618.4 | $ | 531.2 | |||
Hosting and presence | 430.4 | 370.8 | |||||
Business applications | 168.2 | 141.5 | |||||
$ | 1,217.0 | $ | 1,043.5 | ||||
Noncurrent: | |||||||
Domains | $ | 338.8 | $ | 311.1 | |||
Hosting and presence | 177.1 | 163.4 | |||||
Business applications | 68.4 | 58.2 | |||||
$ | 584.3 | $ | 532.7 | ||||
|
|||
June 30, 2017 | December 31, 2016 | ||||||
Cross currency and interest rate swaps payable | $ | 123.5 | $ | — | |||
Accrued payroll and employee benefits | 71.8 | 74.0 | |||||
Tax-related accruals | 39.0 | 15.8 | |||||
Accrued acquisition-related expenses and acquisition consideration payable | 32.6 | 13.4 | |||||
Accrued marketing and advertising expenses | 17.6 | 9.8 | |||||
Current portion of capital lease obligation | 4.1 | 6.9 | |||||
Accrued other | 44.8 | 23.1 | |||||
$ | 333.4 | $ | 143.0 | ||||
|
|||
June 30, 2017 | December 31, 2016 | ||||||
Term loans (effective interest rate of 3.9% at June 30, 2017 and 4.9% at December 31, 2016) | $ | 2,494.8 | $ | 1,072.5 | |||
Revolving Credit Loan | — | — | |||||
Bridge Loan(2) (effective interest rate of 5.2% at June 30, 2017) | 570.5 | — | |||||
Total | 3,065.3 | 1,072.5 | |||||
Less: unamortized original issue discounts on long-term debt(1) | (35.3 | ) | (30.5 | ) | |||
Less: unamortized debt issuance costs(1) | (30.1 | ) | (2.3 | ) | |||
Less: current portion of long-term debt | (580.8 | ) | (4.0 | ) | |||
$ | 2,419.1 | $ | 1,035.7 | ||||
(1) | Original issue discounts and debt issuance costs are amortized to interest expense over the life of the related debt instruments using the effective interest method. |
(2) | The U.S. dollar value of the Euro-denominated Bridge Loan has been translated using the 1.141 exchange rate in effect at June 30, 2017. |
Year Ending December 31: | |||
2017 (remainder of) | $ | 12.5 | |
2018 | 595.5 | ||
2019 | 25.0 | ||
2020 | 25.0 | ||
2021 | 25.0 | ||
Thereafter | 2,382.3 | ||
$ | 3,065.3 | ||
|
|||
Notional Amount | Derivative Assets | Derivative Liabilities | |||||||||||||||||||||||||
June 30, 2017 | December 31, 2016 | June 30, 2017 | December 31, 2016 | June 30, 2017 | December 31, 2016 | ||||||||||||||||||||||
Balance Sheet Location(2) | Fair Value | Balance Sheet Location(2) | Fair Value | Balance Sheet Location(2) | Fair Value | Balance Sheet Location(2) | Fair Value | ||||||||||||||||||||
Derivative Instrument: | |||||||||||||||||||||||||||
Level 2: | |||||||||||||||||||||||||||
Foreign exchange forward contracts | $ | 55.6 | $ | — | PP | $ | — | PP | $ | 0.7 | ACC | $ | 3.1 | ACC | $ | 0.1 | |||||||||||
Cross-currency swap | 1,415.1 | (1) | — | PP | — | PP | — | ACC | 86.6 | ACC | — | ||||||||||||||||
Interest rate swap | 1,322.1 | — | PP | — | PP | — | ACC | 36.9 | ACC | — | |||||||||||||||||
Total hedges | $ | 2,792.8 | $ | — | $ | — | $ | 0.7 | $ | 126.6 | $ | 0.1 | |||||||||||||||
(1) | The notional value for the cross-currency swap reflects €1,240.2 million translated to U.S. dollar at the foreign currency rate in effect at June 30, 2017 of 1.141. |
(2) | PP = Prepaid expenses and other current assets; ACC = Accrued expenses and other current liabilities. |
Unrealized Gains (Losses) Recognized in Other Comprehensive Income | Gains (Losses) Reclassified from AOCI to Earnings | Location of Amounts Reclassified from AOCI to Earnings | |||||||||||||||||||||||||||||||
Three Months Ended | Six Months Ended | Three Months Ended | Six Months Ended | ||||||||||||||||||||||||||||||
June 30, 2017 | June 30, 2016 | June 30, 2017 | June 30, 2016 | June 30, 2017 | June 30, 2016 | June 30, 2017 | June 30, 2016 | ||||||||||||||||||||||||||
Derivative Instrument: | |||||||||||||||||||||||||||||||||
Foreign exchange forward contracts | $ | (1.7 | ) | $ | 1.5 | $ | (2.8 | ) | $ | (1.5 | ) | $ | 0.5 | $ | 0.3 | $ | 1.2 | $ | 0.5 | Revenue | |||||||||||||
Cross-currency swap | 6.3 | — | 6.3 | — | 7.4 | — | 7.4 | — | Interest expense & Other income (expense), net | ||||||||||||||||||||||||
Interest rate swap | (36.9 | ) | — | (36.9 | ) | — | (4.7 | ) | — | (4.7 | ) | — | Interest expense | ||||||||||||||||||||
Total Hedges | $ | (32.3 | ) | $ | 1.5 | $ | (33.4 | ) | $ | (1.5 | ) | $ | 3.2 | $ | 0.3 | $ | 3.9 | $ | 0.5 | ||||||||||||||
|
|||
|
|||
|
|||
|
|||
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
2017 | 2016 | 2017 | 2016 | ||||||||||||
U.S. | $ | 370.1 | $ | 336.4 | $ | 725.5 | $ | 655.3 | |||||||
International | 187.7 | 119.8 | 322.0 | 234.6 | |||||||||||
$ | 557.8 | $ | 456.2 | $ | 1,047.5 | $ | 889.9 | ||||||||
June 30, 2017 | December 31, 2016 | ||||||
U.S. | $ | 223.5 | $ | 216.7 | |||
Germany | 44.7 | — | |||||
All other international | 28.8 | 14.3 | |||||
$ | 297.0 | $ | 231.0 | ||||
|
|||
|
|||
|
|||
• | the determination of the best estimate of selling price of the deliverables included in multiple-deliverable revenue arrangements; |
• | the fair value of assets acquired and liabilities assumed in business acquisitions; |
• | the assessment of recoverability of long-lived assets, including property and equipment, goodwill and intangible assets; |
• | the estimated reserve for refunds; |
• | the estimated useful lives of intangible and depreciable assets; |
• | the grant date fair value of equity-based awards; |
• | the recognition, measurement and valuation of current and deferred income taxes; |
• | the recognition and measurement of amounts payable under TRAs; |
• | the recognition and measurement of amounts payable as tax distributions to Desert Newco's owners; and |
• | the recognition and measurement of loss contingencies, indirect tax liabilities and certain accrued liabilities. |
|
|||
June 30, 2017 | |||||||||||||||
Level 1 | Level 2 | Level 3 | Total | ||||||||||||
Assets: | |||||||||||||||
Cash and cash equivalents: | |||||||||||||||
Reverse repurchase agreements(1) | $ | — | $ | 100.0 | $ | — | $ | 100.0 | |||||||
Commercial paper | — | 49.9 | — | 49.9 | |||||||||||
Short-term investments: | |||||||||||||||
Certificates of deposit and time deposits | 12.4 | — | — | 12.4 | |||||||||||
Derivative assets | — | — | — | — | |||||||||||
Total assets measured and recorded at fair value | $ | 12.4 | $ | 149.9 | $ | — | $ | 162.3 | |||||||
Liabilities: | |||||||||||||||
Contingent consideration liabilities | — | — | 20.5 | 20.5 | |||||||||||
Derivative liabilities | $ | — | $ | 126.6 | $ | — | $ | 126.6 | |||||||
Total liabilities measured and recorded at fair value | $ | — | $ | 126.6 | $ | 20.5 | $ | 147.1 | |||||||
(1) | Reverse repurchase agreements include a $50.0 million repurchase agreement with Morgan Stanley, callable with 31 days notice, and a $50.0 million one-week repurchase agreement with Wells Fargo. |
December 31, 2016 | |||||||||||||||
Level 1 | Level 2 | Level 3 | Total | ||||||||||||
Assets: | |||||||||||||||
Cash and cash equivalents: | |||||||||||||||
Reverse repurchase agreements(1) | $ | — | $ | 130.0 | $ | — | $ | 130.0 | |||||||
Commercial paper | — | 55.9 | — | 55.9 | |||||||||||
Short-term investments: | |||||||||||||||
Certificates of deposit and time deposits | 6.6 | — | — | 6.6 | |||||||||||
Derivative assets | — | 0.7 | — | 0.7 | |||||||||||
Total assets measured and recorded at fair value | $ | 6.6 | $ | 186.6 | $ | — | $ | 193.2 | |||||||
Liabilities: | |||||||||||||||
Derivative liabilities | $ | — | $ | 0.1 | $ | — | $ | 0.1 | |||||||
Total liabilities measured and recorded at fair value | $ | — | $ | 0.1 | $ | — | $ | 0.1 | |||||||
(1) | Reverse repurchase agreements include an $80.0 million repurchase agreement with Morgan Stanley, callable with 31 days notice, and a $50.0 million one-week repurchase agreement with Wells Fargo. |
|
|||
Total purchase consideration(1) | $ | 1,849.5 | ||
Fair value of assets acquired: | ||||
Cash and cash equivalents | 27.2 | |||
Other current assets | 66.3 | |||
Assets held for sale(2) | 523.8 | |||
Property and equipment, net | 61.9 | |||
Intangible assets, net | 595.7 | |||
Other assets | 9.3 | |||
Amount attributable to assets acquired | 1,284.2 | |||
Fair value of liabilities assumed: | ||||
Accounts payable and accrued expenses | 56.1 | |||
Current portion of deferred revenue | 45.5 | |||
Liabilities directly associated with the assets held for sale(2) | 119.3 | |||
Other long-term liabilities | 14.4 | |||
Deferred tax liabilities | 169.3 | |||
Amount attributable to liabilities assumed | 404.6 | |||
Goodwill | $ | 969.9 | ||
(1) | The purchase consideration was translated using the Euro to U.S. dollar exchange rate in effect on the closing date, April 3, 2017, of approximately 1.066. |
(2) | Assets held for sale, and liabilities directly associated with the assets held for sale, represent those of HEG's PlusServer managed hosting business. See Note 4 for further discussion. |
Finite-lived Intangible Assets | Preliminary Estimated Useful Life | HEG Continuing Operations | PlusServer Discontinued Operations | |||||||
Trade names | 10 years | $ | 75.2 | $ | 28.8 | |||||
Developed technology | 6 years | 62.4 | — | |||||||
Customer relationships | 9 years | 458.1 | 200.4 | |||||||
$ | 595.7 | $ | 229.2 | |||||||
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
Pro forma Consolidated Results of Operations | 2017 | 2016 | 2017 | 2016 | |||||||||||
Total revenue | $ | 557.8 | $ | 534.8 | $ | 1,137.5 | $ | 1,051.3 | |||||||
Net income (loss) attributable to GoDaddy Inc. | 20.8 | (11.9 | ) | 35.4 | 2.2 | ||||||||||
Net income (loss) from continuing operations attributable to GoDaddy Inc. | 20.8 | (19.2 | ) | 31.6 | (11.5 | ) | |||||||||
Net income (loss) from continuing operations attributable to GoDaddy Inc. per share of Class A common stock - basic | 0.20 | (0.24 | ) | 0.33 | (0.16 | ) | |||||||||
Net income (loss) from continuing operations attributable to GoDaddy Inc. per share of Class A common stock - diluted | 0.12 | (0.24 | ) | 0.18 | (0.16 | ) | |||||||||
|
|||
June 30, 2017 | ||||
Goodwill | $ | 267.2 | ||
Intangible assets | 245.3 | |||
Other assets | 49.6 | |||
Assets of business held for sale | $ | 562.1 | ||
Deferred tax liabilities | $ | 93.7 | ||
Other liabilities | 32.8 | |||
Liabilities of business held for sale | $ | 126.5 | ||
Three and Six Months Ended June 30, 2017 | |||
Total revenue | $ | 23.4 | |
Loss from discontinued operations before income taxes | (4.5 | ) | |
Provision for income taxes | (0.8 | ) | |
Loss from discontinued operations | $ | (5.3 | ) |
|
|||
Balance at December 31, 2016 | $ | 1,718.4 | |
Goodwill related to acquisitions | 1,034.0 | ||
Impact of foreign currency translation | 68.5 | ||
Balance at June 30, 2017 | $ | 2,820.9 | |
June 30, 2017 | |||||||||||||||
Gross Carrying Amount | Accumulated Amortization | Domains Sold | Net Carrying Amount | ||||||||||||
Indefinite-lived intangible assets: | |||||||||||||||
Trade names and branding | $ | 445.0 | n/a | n/a | $ | 445.0 | |||||||||
Domain portfolio | 120.5 | n/a | $ | (17.7 | ) | 102.8 | |||||||||
Finite-lived intangible assets: | |||||||||||||||
Customer-related | 855.6 | $ | (269.0 | ) | n/a | 586.6 | |||||||||
Developed technology | 182.6 | (67.3 | ) | n/a | 115.3 | ||||||||||
Trade names | 92.5 | (9.9 | ) | n/a | 82.6 | ||||||||||
$ | 1,696.2 | $ | (346.2 | ) | $ | (17.7 | ) | $ | 1,332.3 | ||||||
December 31, 2016 | |||||||||||||||
Gross Carrying Amount | Accumulated Amortization | Domains Sold | Net Carrying Amount | ||||||||||||
Indefinite-lived intangible assets: | |||||||||||||||
Trade names and branding | $ | 445.0 | n/a | n/a | $ | 445.0 | |||||||||
Domain portfolio | 120.5 | n/a | $ | (14.4 | ) | 106.1 | |||||||||
Finite-lived intangible assets: | |||||||||||||||
Customer-related | 367.4 | $ | (245.4 | ) | n/a | 122.0 | |||||||||
Developed technology | 226.0 | (187.0 | ) | n/a | 39.0 | ||||||||||
Trade names | 11.9 | (7.5 | ) | n/a | 4.4 | ||||||||||
$ | 1,170.8 | $ | (439.9 | ) | $ | (14.4 | ) | $ | 716.5 | ||||||
June 30, 2017 | |||||||||||||||
Gross Carrying Amount | Accumulated Amortization | Domains Sold | Net Carrying Amount | ||||||||||||
Indefinite-lived intangible assets: | |||||||||||||||
Trade names and branding | $ | 445.0 | n/a | n/a | $ | 445.0 | |||||||||
Domain portfolio | 120.5 | n/a | $ | (17.7 | ) | 102.8 | |||||||||
Finite-lived intangible assets: | |||||||||||||||
Customer-related | 855.6 | $ | (269.0 | ) | n/a | 586.6 | |||||||||
Developed technology | 182.6 | (67.3 | ) | n/a | 115.3 | ||||||||||
Trade names | 92.5 | (9.9 | ) | n/a | 82.6 | ||||||||||
$ | 1,696.2 | $ | (346.2 | ) | $ | (17.7 | ) | $ | 1,332.3 | ||||||
December 31, 2016 | |||||||||||||||
Gross Carrying Amount | Accumulated Amortization | Domains Sold | Net Carrying Amount | ||||||||||||
Indefinite-lived intangible assets: | |||||||||||||||
Trade names and branding | $ | 445.0 | n/a | n/a | $ | 445.0 | |||||||||
Domain portfolio | 120.5 | n/a | $ | (14.4 | ) | 106.1 | |||||||||
Finite-lived intangible assets: | |||||||||||||||
Customer-related | 367.4 | $ | (245.4 | ) | n/a | 122.0 | |||||||||
Developed technology | 226.0 | (187.0 | ) | n/a | 39.0 | ||||||||||
Trade names | 11.9 | (7.5 | ) | n/a | 4.4 | ||||||||||
$ | 1,170.8 | $ | (439.9 | ) | $ | (14.4 | ) | $ | 716.5 | ||||||
Year Ending December 31: | |||
2017 (remainder of) | $ | 69.3 | |
2018 | 128.3 | ||
2019 | 109.0 | ||
2020 | 102.7 | ||
2021 | 80.3 | ||
Thereafter | 294.9 | ||
$ | 784.5 | ||
|
|||
Number of Shares of Class A Common Stock (#) | Weighted- Average Grant- Date Fair Value ($) | Weighted- Average Exercise Price ($) | ||||||
Outstanding at December 31, 2016 | 18,628 | 14.06 | ||||||
Granted | 1,890 | 14.85 | 37.33 | |||||
Exercised | (3,411 | ) | 9.87 | |||||
Forfeited | (738 | ) | 22.99 | |||||
Outstanding at June 30, 2017 | 16,369 | 17.23 | ||||||
Vested and exercisable at June 30, 2017 | 8,511 | 11.09 | ||||||
Number of Shares of Class A Common Stock (#) | Weighted- Average Grant- Date Fair Value ($) | ||||
Outstanding at December 31, 2016 | 2,757 | ||||
Granted | 2,394 | 37.46 | |||
Vested | (620 | ) | |||
Forfeited | (228 | ) | |||
Outstanding at June 30, 2017 | 4,303 | ||||
|
|||
June 30, 2017 | December 31, 2016 | ||||||
Current: | |||||||
Domains | $ | 618.4 | $ | 531.2 | |||
Hosting and presence | 430.4 | 370.8 | |||||
Business applications | 168.2 | 141.5 | |||||
$ | 1,217.0 | $ | 1,043.5 | ||||
Noncurrent: | |||||||
Domains | $ | 338.8 | $ | 311.1 | |||
Hosting and presence | 177.1 | 163.4 | |||||
Business applications | 68.4 | 58.2 | |||||
$ | 584.3 | $ | 532.7 | ||||
|
|||
June 30, 2017 | December 31, 2016 | ||||||
Cross currency and interest rate swaps payable | $ | 123.5 | $ | — | |||
Accrued payroll and employee benefits | 71.8 | 74.0 | |||||
Tax-related accruals | 39.0 | 15.8 | |||||
Accrued acquisition-related expenses and acquisition consideration payable | 32.6 | 13.4 | |||||
Accrued marketing and advertising expenses | 17.6 | 9.8 | |||||
Current portion of capital lease obligation | 4.1 | 6.9 | |||||
Accrued other | 44.8 | 23.1 | |||||
$ | 333.4 | $ | 143.0 | ||||
|
|||
June 30, 2017 | December 31, 2016 | ||||||
Term loans (effective interest rate of 3.9% at June 30, 2017 and 4.9% at December 31, 2016) | $ | 2,494.8 | $ | 1,072.5 | |||
Revolving Credit Loan | — | — | |||||
Bridge Loan(2) (effective interest rate of 5.2% at June 30, 2017) | 570.5 | — | |||||
Total | 3,065.3 | 1,072.5 | |||||
Less: unamortized original issue discounts on long-term debt(1) | (35.3 | ) | (30.5 | ) | |||
Less: unamortized debt issuance costs(1) | (30.1 | ) | (2.3 | ) | |||
Less: current portion of long-term debt | (580.8 | ) | (4.0 | ) | |||
$ | 2,419.1 | $ | 1,035.7 | ||||
(1) | Original issue discounts and debt issuance costs are amortized to interest expense over the life of the related debt instruments using the effective interest method. |
(2) | The U.S. dollar value of the Euro-denominated Bridge Loan has been translated using the 1.141 exchange rate in effect at June 30, 2017 |
Year Ending December 31: | |||
2017 (remainder of) | $ | 12.5 | |
2018 | 595.5 | ||
2019 | 25.0 | ||
2020 | 25.0 | ||
2021 | 25.0 | ||
Thereafter | 2,382.3 | ||
$ | 3,065.3 | ||
|
|||
Notional Amount | Derivative Assets | Derivative Liabilities | |||||||||||||||||||||||||
June 30, 2017 | December 31, 2016 | June 30, 2017 | December 31, 2016 | June 30, 2017 | December 31, 2016 | ||||||||||||||||||||||
Balance Sheet Location(2) | Fair Value | Balance Sheet Location(2) | Fair Value | Balance Sheet Location(2) | Fair Value | Balance Sheet Location(2) | Fair Value | ||||||||||||||||||||
Derivative Instrument: | |||||||||||||||||||||||||||
Level 2: | |||||||||||||||||||||||||||
Foreign exchange forward contracts | $ | 55.6 | $ | — | PP | $ | — | PP | $ | 0.7 | ACC | $ | 3.1 | ACC | $ | 0.1 | |||||||||||
Cross-currency swap | 1,415.1 | (1) | — | PP | — | PP | — | ACC | 86.6 | ACC | — | ||||||||||||||||
Interest rate swap | 1,322.1 | — | PP | — | PP | — | ACC | 36.9 | ACC | — | |||||||||||||||||
Total hedges | $ | 2,792.8 | $ | — | $ | — | $ | 0.7 | $ | 126.6 | $ | 0.1 | |||||||||||||||
(1) | The notional value for the cross-currency swap reflects €1,240.2 million translated to U.S. dollar at the foreign currency rate in effect at June 30, 2017 of 1.141. |
(2) | PP = Prepaid expenses and other current assets; ACC = Accrued expenses and other current liabilities |
Unrealized Gains (Losses) Recognized in Other Comprehensive Income | Gains (Losses) Reclassified from AOCI to Earnings | Location of Amounts Reclassified from AOCI to Earnings | |||||||||||||||||||||||||||||||
Three Months Ended | Six Months Ended | Three Months Ended | Six Months Ended | ||||||||||||||||||||||||||||||
June 30, 2017 | June 30, 2016 | June 30, 2017 | June 30, 2016 | June 30, 2017 | June 30, 2016 | June 30, 2017 | June 30, 2016 | ||||||||||||||||||||||||||
Derivative Instrument: | |||||||||||||||||||||||||||||||||
Foreign exchange forward contracts | $ | (1.7 | ) | $ | 1.5 | $ | (2.8 | ) | $ | (1.5 | ) | $ | 0.5 | $ | 0.3 | $ | 1.2 | $ | 0.5 | Revenue | |||||||||||||
Cross-currency swap | 6.3 | — | 6.3 | — | 7.4 | — | 7.4 | — | Interest expense & Other income (expense), net | ||||||||||||||||||||||||
Interest rate swap | (36.9 | ) | — | (36.9 | ) | — | (4.7 | ) | — | (4.7 | ) | — | Interest expense | ||||||||||||||||||||
Total Hedges | $ | (32.3 | ) | $ | 1.5 | $ | (33.4 | ) | $ | (1.5 | ) | $ | 3.2 | $ | 0.3 | $ | 3.9 | $ | 0.5 | ||||||||||||||
|
|||
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
2017 | 2016 | 2017 | 2016 | ||||||||||||
U.S. | $ | 370.1 | $ | 336.4 | $ | 725.5 | $ | 655.3 | |||||||
International | 187.7 | 119.8 | 322.0 | 234.6 | |||||||||||
$ | 557.8 | $ | 456.2 | $ | 1,047.5 | $ | 889.9 | ||||||||
June 30, 2017 | December 31, 2016 | ||||||
U.S. | $ | 223.5 | $ | 216.7 | |||
Germany | 44.7 | — | |||||
All other international | 28.8 | 14.3 | |||||
$ | 297.0 | $ | 231.0 | ||||
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||
|
||||||||||||||||||||||
|
|||||||||||||