|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||
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) | 497.5 | |||
Property and equipment, net | 61.9 | |||
Intangible assets, net | 595.7 | |||
Other assets | 9.3 | |||
Amount attributable to assets acquired | 1,257.9 | |||
Fair value of liabilities assumed: | ||||
Accounts payable and accrued expenses | 62.8 | |||
Current portion of deferred revenue | 45.5 | |||
Liabilities directly associated with the assets held for sale(2) | 93.0 | |||
Other long-term liabilities | 14.0 | |||
Deferred tax liabilities | 177.6 | |||
Amount attributable to liabilities assumed | 392.9 | |||
Goodwill | $ | 984.5 | ||
(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, represented those of HEG's PlusServer managed hosting business (PlusServer), which met the criteria for held for sale designation at the acquisition date and was sold in August 2017. See Note 4 for further discussion. |
Finite-lived Intangible Assets | Estimated Useful Lives | |||||
Trade names | 10 years | $ | 75.2 | |||
Developed technology | 6 years | 62.4 | ||||
Customer relationships | 9 years | 458.1 | ||||
$ | 595.7 | |||||
Year Ended December 31, | |||||||
Pro forma Consolidated Results of Operations (unaudited) | 2017 | 2016 | |||||
Total revenue | $ | 2,315.1 | $ | 2,058.4 | |||
Net income (loss) attributable to GoDaddy Inc. | 143.9 | (40.0 | ) | ||||
Net income (loss) from continuing operations attributable to GoDaddy Inc. | 128.8 | (46.1 | ) | ||||
Net income (loss) from continuing operations attributable to GoDaddy Inc. per share of Class A common stock - basic | 1.23 | (0.53 | ) | ||||
Net income (loss) from continuing operations attributable to GoDaddy Inc. per share of Class A common stock - diluted | 0.75 | (0.53 | ) | ||||
|
|||
• | 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 fair value of financial instruments; |
• | the recognition, measurement and valuation of current and deferred income taxes; |
• | the recognition and measurement of amounts payable under tax receivable agreements (TRAs) or as tax distributions to Desert Newco's owners; and |
• | the recognition and measurement of loss contingencies, indirect tax liabilities and certain accrued liabilities. |
|
|||
Estimated Useful Lives | December 31, | |||||||||
2017 | 2016 | |||||||||
Computer equipment | 3 years | $ | 355.0 | $ | 283.3 | |||||
Software | 3 years | 33.9 | 27.3 | |||||||
Land | Indefinite | 9.0 | 9.0 | |||||||
Buildings, including improvements | 5-40 years | 147.4 | 123.1 | |||||||
Building acquired under lease financing obligation | 40 years | 18.1 | 18.1 | |||||||
Leasehold improvements | Lesser of useful life or remaining lease term | 60.6 | 36.1 | |||||||
Other | 1-20 years | 22.0 | 12.1 | |||||||
Total property and equipment | 646.0 | 509.0 | ||||||||
Less: accumulated depreciation and amortization | (348.1 | ) | (278.0 | ) | ||||||
Property and equipment, net | $ | 297.9 | $ | 231.0 | ||||||
Customer relationships | 3-9 years |
Developed technology | 5-7 years |
Trade names | 3-10 years |
Year Ended December 31, | ||||||||
2017 | 2016 | 2015 | ||||||
Expected term (in years) | 6.1 | 6.1 | 6.3 | |||||
Expected volatility | 37.4 | % | 37.7 | % | 39.1 | % | ||
Risk-free interest rate | 2.0 | % | 1.4 | % | 1.7 | % | ||
December 31, 2017 | |||||||||||||||
Assets: | Level 1 | Level 2 | Level 3 | Total | |||||||||||
Cash and cash equivalents: | |||||||||||||||
Reverse repurchase agreements(1) | $ | — | $ | 130.0 | $ | — | $ | 130.0 | |||||||
Commercial paper | — | 50.0 | — | 50.0 | |||||||||||
Short-term investments: | |||||||||||||||
Certificates of deposit and time deposits | 0.4 | — | — | 0.4 | |||||||||||
Commercial Paper | — | 11.9 | — | 11.9 | |||||||||||
Derivative assets | — | — | — | — | |||||||||||
Total assets measured and recorded at fair value | $ | 0.4 | $ | 191.9 | $ | — | $ | 192.3 | |||||||
Liabilities: | |||||||||||||||
Contingent consideration liabilities | $ | — | $ | — | $ | 20.7 | $ | 20.7 | |||||||
Derivative liabilities | — | 206.4 | — | 206.4 | |||||||||||
Total liabilities measured and recorded at fair value | $ | — | $ | 206.4 | $ | 20.7 | $ | 227.1 | |||||||
(1) | Reverse repurchase agreements include a $70.0 million repurchase agreement with Morgan Stanley, callable with 31 days notice, and a $60.0 million one-week repurchase agreement with Wells Fargo. |
December 31, 2016 | |||||||||||||||
Assets: | Level 1 | Level 2 | Level 3 | Total | |||||||||||
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. |
|
|||
|
|||
Balance at December 31, 2015 | $ | 1,663.4 | |
Goodwill related to 2016 acquisitions | 55.0 | ||
Balance at December 31, 2016 | 1,718.4 | ||
Goodwill related to 2017 acquisitions | 1,048.4 | ||
Impact of foreign currency translation | 93.1 | ||
Balance at December 31, 2017 | $ | 2,859.9 | |
December 31, 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 | 171.0 | n/a | $ | (18.8 | ) | 152.2 | |||||||||
Finite-lived intangible assets: | |||||||||||||||
Customer-related | 868.0 | $ | (320.4 | ) | n/a | 547.6 | |||||||||
Developed technology | 184.5 | (82.2 | ) | n/a | 102.3 | ||||||||||
Trade names | 94.4 | (15.5 | ) | n/a | 78.9 | ||||||||||
$ | 1,762.9 | $ | (418.1 | ) | $ | (18.8 | ) | $ | 1,326.0 | ||||||
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: | |||
2018 | $ | 130.3 | |
2019 | 111.1 | ||
2020 | 104.5 | ||
2021 | 81.8 | ||
2022 | 80.2 | ||
Thereafter | 220.9 | ||
$ | 728.8 | ||
|
|||
• | the amendment and restatement of Desert Newco's limited liability company agreement to, among other things, appoint us as sole managing member and reclassify all LLC Units as non-voting units; |
• | the issuance of a total of 90,425 shares of Class B common stock to Desert Newco's pre-IPO owners on a one-to-one basis with the number of LLC Units owned; and |
• | the acquisition, by merger, of four members of Desert Newco (the Reorganization Parties), for which we issued an aggregate of 38,826 shares of Class A common stock as consideration for the 38,826 aggregate LLC Units held by such entities (the Investor Corp Mergers). See Note 14. |
Offering Date | Offering Price Per Share ($) | Shares Sold by GoDaddy (#) | Proceeds Received by GoDaddy ($) | Aggregate Shares Sold by Selling Stockholders (#) | LLC Units Exchanged by Selling Stockholders (#) | Increase in Additional Paid-in Capital ($) | ||||||||||||
December 2017(1) | 47.32 | 50 | 2.4 | 7,228 | 4,689 | 4.7 | ||||||||||||
September 2017 | 44.00 | 50 | 2.2 | 20,000 | 13,774 | 10.8 | ||||||||||||
May 2017 | 38.50 | 100 | 3.7 | 27,615 | 16,701 | 10.8 | ||||||||||||
April 2016 | 30.25 | — | — | 18,975 | 10,382 | 8.8 | ||||||||||||
(1) | Following the December 2017 secondary offering, TCV no longer owns shares of GoDaddy's common stock. |
|
|||
Number of Shares of Class A Common Stock (#) | Weighted- Average Grant- Date Fair Value ($) | Weighted- Average Exercise Price ($) | Weighted- Average Remaining Contractual Life (in years) | Aggregate Intrinsic Value ($) | ||||||||||
Outstanding at December 31, 2014 | 26,652 | 8.27 | ||||||||||||
Granted | 3,926 | 9.77 | 23.66 | |||||||||||
Exercised | (1,749 | ) | 7.65 | 35.5 | ||||||||||
Forfeited | (1,410 | ) | 13.47 | |||||||||||
Outstanding at December 31, 2015 | 27,419 | 10.25 | ||||||||||||
Granted | 2,136 | 11.97 | 30.93 | |||||||||||
Exercised | (9,187 | ) | 5.99 | 242.4 | ||||||||||
Forfeited | (1,740 | ) | 17.25 | |||||||||||
Outstanding at December 31, 2016 | 18,628 | 14.06 | ||||||||||||
Granted | 2,077 | 15.07 | 38.03 | |||||||||||
Exercised | (6,000 | ) | 10.18 | 187.1 | ||||||||||
Forfeited | (1,245 | ) | 23.46 | |||||||||||
Outstanding at December 31, 2017 | 13,460 | 18.63 | 6.6 | 426.0 | ||||||||||
Vested at December 31, 2017 | 6,737 | 12.72 | 5.6 | 253.1 | ||||||||||
Number of Shares of Class A Common Stock (#) | Weighted- Average Grant- Date Fair Value ($) | |||||
Outstanding at December 31, 2014 | 87 | |||||
Granted | 52 | 31.50 | ||||
Vested | (46 | ) | ||||
Forfeited | — | |||||
Outstanding at December 31, 2015 | 93 | |||||
Granted | 3,129 | 30.98 | ||||
Vested | (241 | ) | ||||
Forfeited | (224 | ) | ||||
Outstanding at December 31, 2016 | 2,757 | |||||
Granted | 2,877 | 38.68 | ||||
Vested | (939 | ) | ||||
Forfeited | (496 | ) | ||||
Outstanding at December 31, 2017 | 4,199 | |||||
|
|||
December 31, | |||||||
2017 | 2016 | ||||||
Current: | |||||||
Domains | $ | 638.5 | $ | 531.2 | |||
Hosting and presence | 444.7 | 370.8 | |||||
Business applications | 181.6 | 141.5 | |||||
$ | 1,264.8 | $ | 1,043.5 | ||||
Noncurrent: | |||||||
Domains | $ | 341.3 | $ | 311.1 | |||
Hosting and presence | 183.2 | 163.4 | |||||
Business applications | 72.3 | 58.2 | |||||
$ | 596.8 | $ | 532.7 | ||||
|
|||
December 31, | |||||||
2017 | 2016 | ||||||
Derivative liabilities | $ | 206.4 | $ | — | |||
Accrued payroll and employee benefits | 98.7 | 74.0 | |||||
Tax-related accruals | 78.5 | 15.8 | |||||
Accrued acquisition-related expenses and acquisition consideration payable | 32.9 | 13.4 | |||||
Accrued marketing and advertising expenses | 10.3 | 9.8 | |||||
Current portion of capital lease obligation | 4.8 | 6.9 | |||||
Accrued other | 38.0 | 23.1 | |||||
$ | 469.6 | $ | 143.0 | ||||
|
|||
December 31, | |||||||
2017 | 2016 | ||||||
Term loans (effective interest rate of 4.1% at December 31, 2017 and 4.9% at December 31, 2016) | $ | 2,482.3 | $ | 1,072.5 | |||
Revolving Credit Loan | — | — | |||||
Total | 2,482.3 | 1,072.5 | |||||
Less: unamortized original issue discount on long-term debt(1) | (33.0 | ) | (30.5 | ) | |||
Less: unamortized debt issuance costs(1) | (21.8 | ) | (2.3 | ) | |||
Less: current portion of long-term debt | (16.7 | ) | (4.0 | ) | |||
$ | 2,410.8 | $ | 1,035.7 | ||||
(1) | Original issue discount and debt issuance costs are amortized to interest expense over the life of the related debt instruments using the effective interest method. |
• | we are required to prepay outstanding term loans, subject to certain exceptions, with percentages of excess cash flow, proceeds of non-ordinary course asset sales or dispositions of property, insurance or condemnation proceeds and proceeds from the incurrence of certain debt; |
• | we are restricted by certain covenants, including, among other things, limitations on our ability to incur additional indebtedness, sell assets, incur additional liens, make certain fundamental changes, pay distributions and make certain investments; |
• | we are required to maintain certain financial ratios; and |
• | all obligations are unconditionally guaranteed by all of our material domestic subsidiaries and is secured by substantially all of our and such subsidiaries real and personal property. |
Year Ending December 31: | |||
2018 | $ | 25.0 | |
2019 | 25.0 | ||
2020 | 25.0 | ||
2021 | 25.0 | ||
2022 | 25.0 | ||
Thereafter | 2,357.3 | ||
$ | 2,482.3 | ||
|
|||
Notional Amount | Derivative Assets | Derivative Liabilities | |||||||||||||||||||||||||
December 31, 2017 | December 31, 2016 | December 31, 2017 | December 31, 2016 | December 31, 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 | $ | 241.3 | $ | — | PP | $ | — | PP | $ | 0.7 | ACC | $ | 4.4 | ACC | $ | 0.1 | |||||||||||
Cross-currency swap (1) | 1,478.3 | — | PP | — | PP | — | ACC | 182.9 | ACC | — | |||||||||||||||||
Interest rate swap | 1,315.5 | — | PP | — | PP | — | ACC | 19.1 | ACC | — | |||||||||||||||||
Total hedges | $ | 3,035.1 | $ | — | $ | — | $ | 0.7 | $ | 206.4 | $ | 0.1 | |||||||||||||||
(1) | The notional value for the cross-currency swap reflects €1,234.0 million translated to U.S. dollar at the foreign currency rate in effect at December 31, 2017 of approximately 1.20. |
(2) | PP = Prepaid expenses and other current assets; ACC = Accrued expenses and other current liabilities. |
Unrealized Gains (Losses) Recognized in Other Comprehensive Income | |||||||||||
Year Ended December 31, | |||||||||||
2017 | 2016 | 2015 | |||||||||
Derivative Instrument: | |||||||||||
Foreign exchange forward contracts(1) | $ | (9.3 | ) | $ | (0.4 | ) | $ | 3.4 | |||
Cross-currency swap | (20.1 | ) | — | — | |||||||
Interest rate swap | (19.1 | ) | — | — | |||||||
Total hedges | $ | (48.5 | ) | $ | (0.4 | ) | $ | 3.4 | |||
(1) | Amounts include gains and losses realized upon contract settlement but not yet recognized into earnings from AOCI. |
Year Ended December 31, | |||||||||||||||||||||||||||||||||||
2017 | 2016 | 2015 | |||||||||||||||||||||||||||||||||
Revenue | Interest Expense | Other Income (Expense), Net | Revenue | Interest Expense | Other Income (Expense), Net | Revenue | Interest Expense | Other Income (Expense), Net | |||||||||||||||||||||||||||
Foreign Exchange Forward Contracts: | |||||||||||||||||||||||||||||||||||
Reclassified from AOCI into income | $ | 0.8 | $ | — | $ | — | $ | 1.8 | $ | — | $ | — | $ | — | $ | — | $ | — | |||||||||||||||||
Cross-Currency Swap: | |||||||||||||||||||||||||||||||||||
Reclassified from AOCI into income (1) | — | 21.6 | (163.8 | ) | — | — | — | — | — | — | |||||||||||||||||||||||||
Interest Rate Swap: | |||||||||||||||||||||||||||||||||||
Reclassified from AOCI into income | — | (12.8 | ) | — | — | — | — | — | — | — | |||||||||||||||||||||||||
Total hedges | $ | 0.8 | $ | 8.8 | $ | (163.8 | ) | $ | 1.8 | $ | — | $ | — | $ | — | $ | — | $ | — | ||||||||||||||||
(1) | The amount reflected in other income (expense), net for 2017 includes $162.8 million reclassified from AOCI to offset the earnings impact of the remeasurement of the Euro-denominated intercompany loan hedged by the cross-currency swap. |
|
|||
Year Ending December 31: | |||
2018 | $ | 3.2 | |
2019 | 3.2 | ||
2020 | 3.5 | ||
2021 | 3.6 | ||
2022 | 3.6 | ||
Thereafter | 8.4 | ||
$ | 25.5 | ||
Year Ending December 31: | Capital Leases | Operating Leases | ||||||
2018 | $ | 5.1 | $ | 28.8 | ||||
2019 | 3.5 | 24.7 | ||||||
2020 | 1.1 | 17.4 | ||||||
2021 | — | 14.6 | ||||||
2022 | — | 12.5 | ||||||
Thereafter | — | 41.7 | ||||||
Total minimum payments | 9.7 | $ | 139.7 | |||||
Less: amount representing interest | (0.4 | ) | ||||||
Capital lease obligation | $ | 9.3 | ||||||
Year Ending December 31: | |||
2018 | $ | 27.6 | |
2019 | 15.9 | ||
2020 | 7.7 | ||
2021 | 4.9 | ||
2022 | 1.9 | ||
Thereafter | 1.3 | ||
Total minimum payments | $ | 59.3 | |
|
|||
|
|||
Year Ended December 31, | |||||||||||
2017 | 2016 | 2015 | |||||||||
U.S. | $ | 180.6 | $ | (28.5 | ) | $ | (121.2 | ) | |||
Foreign | (73.8 | ) | 7.0 | 0.6 | |||||||
Income (loss) from continuing operations before income taxes | $ | 106.8 | $ | (21.5 | ) | $ | (120.6 | ) | |||
Year Ended December 31, | |||||||||||
2017 | 2016 | 2015 | |||||||||
Current: | |||||||||||
Federal | $ | (1.4 | ) | $ | (0.3 | ) | $ | (0.3 | ) | ||
State | (0.6 | ) | (0.3 | ) | (0.1 | ) | |||||
Foreign | (9.5 | ) | (3.5 | ) | (2.4 | ) | |||||
(11.5 | ) | (4.1 | ) | (2.8 | ) | ||||||
Deferred: | |||||||||||
Federal | 9.6 | 3.1 | 2.4 | ||||||||
State | 0.8 | 0.3 | 0.4 | ||||||||
Foreign | 20.0 | 0.3 | 0.2 | ||||||||
30.4 | 3.7 | 3.0 | |||||||||
Benefit (provision) for income taxes | $ | 18.9 | $ | (0.4 | ) | $ | 0.2 | ||||
Year Ended December 31, | |||||||||||
2017 | 2016 | 2015 | |||||||||
Expected benefit (provision) at U.S. federal statutory tax rate of 35% | $ | (37.4 | ) | $ | 7.5 | $ | 42.2 | ||||
Effect of TCJA U.S. federal rate reduction from 35% to 21%, net of the effect on valuation allowances | 7.9 | — | — | ||||||||
Effect of Desert Newco's corporate subsidiaries | 27.4 | (0.1 | ) | 2.8 | |||||||
TRA liability adjustment | 24.3 | (3.8 | ) | — | |||||||
Foreign earnings | (15.3 | ) | (0.9 | ) | (2.2 | ) | |||||
State taxes, net of federal benefit | (3.1 | ) | 0.1 | 5.4 | |||||||
Income of non-controlling interests | 0.9 | (1.8 | ) | (15.6 | ) | ||||||
Other | (0.4 | ) | 0.1 | (0.7 | ) | ||||||
Effect of changes in valuation allowances, excluding effect of TCJA U.S. federal rate reduction | 14.6 | (1.5 | ) | (31.7 | ) | ||||||
Benefit (provision) for income taxes | $ | 18.9 | $ | (0.4 | ) | $ | 0.2 | ||||
December 31, | |||||||
2017 | 2016 | ||||||
DTAs: | |||||||
NOLs | $ | 247.8 | $ | 164.8 | |||
Credits and incentives | 3.0 | 2.7 | |||||
Investment in Desert Newco | 429.9 | 180.6 | |||||
Deferred interest | 10.9 | 10.8 | |||||
TRA liability | 16.8 | 14.1 | |||||
Unrealized gains/losses | 9.7 | — | |||||
Other | 4.4 | 2.2 | |||||
Valuation allowance | (711.1 | ) | (361.5 | ) | |||
Total DTAs | 11.4 | 13.7 | |||||
DTLs: | |||||||
Identified intangible assets | (155.8 | ) | (8.7 | ) | |||
Total DTLs | (155.8 | ) | (8.7 | ) | |||
Net (DTL) DTAs | $ | (144.4 | ) | $ | 5.0 | ||
Gross NOLs, Credits and Incentives | Portion Subject to a Valuation Allowance | ||||||
Federal NOLs and credits | $ | 913.5 | $ | 893.9 | |||
State NOLs, credits and incentives | 1,118.8 | 1,101.0 | |||||
Foreign NOLs | 30.3 | 30.0 | |||||
Total NOLs, credits and incentives | $ | 2,062.6 | $ | 2,024.9 | |||
|
|||
Year Ended December 31, | |||||||||||
2017 | 2016 | 2015 | |||||||||
Principal | $ | 0.1 | $ | 0.1 | $ | 5.3 | |||||
Interest and other fees | 0.3 | 0.8 | 1.4 | ||||||||
Year Ended December 31, | |||||||||||
2017 | 2016 | 2015 | |||||||||
Interest on the senior note | $ | — | $ | — | $ | 9.2 | |||||
|
|||
Year Ended December 31, | |||||||||||
2017 | 2016 | 2015 | |||||||||
U.S. | $ | 1,504.5 | $ | 1,350.1 | $ | 1,192.6 | |||||
International | 727.4 | 497.8 | 414.7 | ||||||||
$ | 2,231.9 | $ | 1,847.9 | $ | 1,607.3 | ||||||
Year Ended December 31, | |||||||
2017 | 2016 | ||||||
U.S. | 221.2 | 216.7 | |||||
France | 31.6 | — | |||||
International | 45.1 | 14.3 | |||||
$ | 297.9 | $ | 231.0 | ||||
|
|||
Year Ended December 31, | |||||||||||
2017 | 2016 | 2015 | |||||||||
Principal | $ | 0.1 | $ | 0.1 | $ | 5.3 | |||||
Interest and other fees | 0.3 | 0.8 | 1.4 | ||||||||
Year Ended December 31, | |||||||||||
2017 | 2016 | 2015 | |||||||||
Interest on the senior note | $ | — | $ | — | $ | 9.2 | |||||
|
|||
Foreign Currency Translation Adjustments | Net Unrealized Gains (Losses) on Cash Flow Hedges(1) | Total Accumulated Other Comprehensive Income (Loss) | |||||||||
Balance as of December 31, 2015 | $ | (0.2 | ) | $ | 3.4 | $ | 3.2 | ||||
Other comprehensive income (loss) before reclassifications | (0.1 | ) | 1.4 | 1.3 | |||||||
Amounts reclassified from AOCI | — | (1.8 | ) | (1.8 | ) | ||||||
Other comprehensive income (loss) - 2016 | (0.1 | ) | (0.4 | ) | (0.5 | ) | |||||
Balance as of December 31, 2016 | (0.3 | ) | 3.0 | 2.7 | |||||||
Other comprehensive income (loss) before reclassifications | (39.6 | ) | (202.7 | ) | (242.3 | ) | |||||
Amounts reclassified from AOCI | (46.9 | ) | 154.2 | 107.3 | |||||||
Other comprehensive income (loss) - 2017 | (86.5 | ) | (48.5 | ) | (135.0 | ) | |||||
$ | (86.8 | ) | $ | (45.5 | ) | (132.3 | ) | ||||
Less: AOCI attributable to non-controlling interests | (46.6 | ) | |||||||||
Balance as of December 31, 2017 | $ | (85.7 | ) | ||||||||
(1) | Amounts shown for our foreign exchange forward contracts include gains and losses realized upon contract settlement but not yet recognized into earnings from AOCI. |
|
|||
Three Months Ended | |||||||||||||||||||||||||||||||
Dec. 31, 2017 | Sept. 30, 2017 | Jun. 30, 2017 | Mar. 31, 2017 | Dec. 31, 2016 | Sept. 30, 2016 | Jun. 30, 2016 | Mar. 31, 2016 | ||||||||||||||||||||||||
Total revenue | $ | 602.2 | $ | 582.2 | $ | 557.8 | $ | 489.7 | $ | 485.9 | $ | 472.1 | $ | 456.2 | $ | 433.7 | |||||||||||||||
Operating income | 23.0 | 32.1 | 6.1 | 5.7 | 17.9 | 21.2 | 9.7 | 1.3 | |||||||||||||||||||||||
Income (loss) from continuing operations | 98.3 | 7.1 | 23.4 | (3.1 | ) | (0.8 | ) | 8.3 | (11.1 | ) | (18.3 | ) | |||||||||||||||||||
Net income (loss) | 94.8 | 30.0 | 18.1 | (3.1 | ) | (0.8 | ) | 8.3 | (11.1 | ) | (18.3 | ) | |||||||||||||||||||
Net income (loss) attributable to GoDaddy Inc. | 92.6 | 22.4 | 20.8 | 0.6 | (1.9 | ) | 4.8 | (8.9 | ) | (10.5 | ) | ||||||||||||||||||||
Net income (loss) attributable to GoDaddy Inc. per share of Class A common stock—basic: | |||||||||||||||||||||||||||||||
Continuing operations | $ | 0.74 | $ | 0.05 | $ | 0.25 | $ | 0.01 | $ | (0.02 | ) | $ | 0.06 | $ | (0.11 | ) | $ | (0.15 | ) | ||||||||||||
Discontinued operations | (0.02 | ) | 0.15 | (0.05 | ) | — | — | — | — | — | |||||||||||||||||||||
Net income (loss) attributable to GoDaddy, Inc. | $ | 0.72 | $ | 0.20 | $ | 0.20 | $ | 0.01 | $ | (0.02 | ) | $ | 0.06 | $ | (0.11 | ) | $ | (0.15 | ) | ||||||||||||
Net income (loss) attributable to GoDaddy Inc. per share of Class A common stock—diluted: | |||||||||||||||||||||||||||||||
Continuing operations | $ | 0.56 | $ | 0.04 | $ | 0.13 | $ | 0.01 | $ | (0.02 | ) | $ | 0.05 | $ | (0.11 | ) | $ | (0.15 | ) | ||||||||||||
Discontinued operations | (0.02 | ) | 0.13 | (0.03 | ) | — | — | — | — | — | |||||||||||||||||||||
Net income (loss) attributable to GoDaddy, Inc. | $ | 0.54 | $ | 0.17 | $ | 0.10 | $ | 0.01 | $ | (0.02 | ) | $ | 0.05 | $ | (0.11 | ) | $ | (0.15 | ) | ||||||||||||
|
|||
|
|||
• | 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 fair value of financial instruments; |
• | the recognition, measurement and valuation of current and deferred income taxes; |
• | the recognition and measurement of amounts payable under tax receivable agreements (TRAs) or as tax distributions to Desert Newco's owners; and |
• | the recognition and measurement of loss contingencies, indirect tax liabilities and certain accrued liabilities. |
Customer relationships | 3-9 years |
Developed technology | 5-7 years |
Trade names | 3-10 years |
|
|||
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) | 497.5 | |||
Property and equipment, net | 61.9 | |||
Intangible assets, net | 595.7 | |||
Other assets | 9.3 | |||
Amount attributable to assets acquired | 1,257.9 | |||
Fair value of liabilities assumed: | ||||
Accounts payable and accrued expenses | 62.8 | |||
Current portion of deferred revenue | 45.5 | |||
Liabilities directly associated with the assets held for sale(2) | 93.0 | |||
Other long-term liabilities | 14.0 | |||
Deferred tax liabilities | 177.6 | |||
Amount attributable to liabilities assumed | 392.9 | |||
Goodwill | $ | 984.5 | ||
(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, represented those of HEG's PlusServer managed hosting business (PlusServer), which met the criteria for held for sale designation at the acquisition date and was sold in August 2017. See Note 4 for further discussion. |
Finite-lived Intangible Assets | Estimated Useful Lives | |||||
Trade names | 10 years | $ | 75.2 | |||
Developed technology | 6 years | 62.4 | ||||
Customer relationships | 9 years | 458.1 | ||||
$ | 595.7 | |||||
Year Ended December 31, | |||||||
Pro forma Consolidated Results of Operations (unaudited) | 2017 | 2016 | |||||
Total revenue | $ | 2,315.1 | $ | 2,058.4 | |||
Net income (loss) attributable to GoDaddy Inc. | 143.9 | (40.0 | ) | ||||
Net income (loss) from continuing operations attributable to GoDaddy Inc. | 128.8 | (46.1 | ) | ||||
Net income (loss) from continuing operations attributable to GoDaddy Inc. per share of Class A common stock - basic | 1.23 | (0.53 | ) | ||||
Net income (loss) from continuing operations attributable to GoDaddy Inc. per share of Class A common stock - diluted | 0.75 | (0.53 | ) | ||||
|
|||
Estimated Useful Lives | December 31, | |||||||||
2017 | 2016 | |||||||||
Computer equipment | 3 years | $ | 355.0 | $ | 283.3 | |||||
Software | 3 years | 33.9 | 27.3 | |||||||
Land | Indefinite | 9.0 | 9.0 | |||||||
Buildings, including improvements | 5-40 years | 147.4 | 123.1 | |||||||
Building acquired under lease financing obligation | 40 years | 18.1 | 18.1 | |||||||
Leasehold improvements | Lesser of useful life or remaining lease term | 60.6 | 36.1 | |||||||
Other | 1-20 years | 22.0 | 12.1 | |||||||
Total property and equipment | 646.0 | 509.0 | ||||||||
Less: accumulated depreciation and amortization | (348.1 | ) | (278.0 | ) | ||||||
Property and equipment, net | $ | 297.9 | $ | 231.0 | ||||||
Customer relationships | 3-9 years |
Developed technology | 5-7 years |
Trade names | 3-10 years |
December 31, 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 | 171.0 | n/a | $ | (18.8 | ) | 152.2 | |||||||||
Finite-lived intangible assets: | |||||||||||||||
Customer-related | 868.0 | $ | (320.4 | ) | n/a | 547.6 | |||||||||
Developed technology | 184.5 | (82.2 | ) | n/a | 102.3 | ||||||||||
Trade names | 94.4 | (15.5 | ) | n/a | 78.9 | ||||||||||
$ | 1,762.9 | $ | (418.1 | ) | $ | (18.8 | ) | $ | 1,326.0 | ||||||
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 Ended December 31, | ||||||||
2017 | 2016 | 2015 | ||||||
Expected term (in years) | 6.1 | 6.1 | 6.3 | |||||
Expected volatility | 37.4 | % | 37.7 | % | 39.1 | % | ||
Risk-free interest rate | 2.0 | % | 1.4 | % | 1.7 | % | ||
December 31, 2017 | |||||||||||||||
Assets: | Level 1 | Level 2 | Level 3 | Total | |||||||||||
Cash and cash equivalents: | |||||||||||||||
Reverse repurchase agreements(1) | $ | — | $ | 130.0 | $ | — | $ | 130.0 | |||||||
Commercial paper | — | 50.0 | — | 50.0 | |||||||||||
Short-term investments: | |||||||||||||||
Certificates of deposit and time deposits | 0.4 | — | — | 0.4 | |||||||||||
Commercial Paper | — | 11.9 | — | 11.9 | |||||||||||
Derivative assets | — | — | — | — | |||||||||||
Total assets measured and recorded at fair value | $ | 0.4 | $ | 191.9 | $ | — | $ | 192.3 | |||||||
Liabilities: | |||||||||||||||
Contingent consideration liabilities | $ | — | $ | — | $ | 20.7 | $ | 20.7 | |||||||
Derivative liabilities | — | 206.4 | — | 206.4 | |||||||||||
Total liabilities measured and recorded at fair value | $ | — | $ | 206.4 | $ | 20.7 | $ | 227.1 | |||||||
(1) | Reverse repurchase agreements include a $70.0 million repurchase agreement with Morgan Stanley, callable with 31 days notice, and a $60.0 million one-week repurchase agreement with Wells Fargo. |
December 31, 2016 | |||||||||||||||
Assets: | Level 1 | Level 2 | Level 3 | Total | |||||||||||
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. |
|
|||
Balance at December 31, 2015 | $ | 1,663.4 | |
Goodwill related to 2016 acquisitions | 55.0 | ||
Balance at December 31, 2016 | 1,718.4 | ||
Goodwill related to 2017 acquisitions | 1,048.4 | ||
Impact of foreign currency translation | 93.1 | ||
Balance at December 31, 2017 | $ | 2,859.9 | |
Customer relationships | 3-9 years |
Developed technology | 5-7 years |
Trade names | 3-10 years |
December 31, 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 | 171.0 | n/a | $ | (18.8 | ) | 152.2 | |||||||||
Finite-lived intangible assets: | |||||||||||||||
Customer-related | 868.0 | $ | (320.4 | ) | n/a | 547.6 | |||||||||
Developed technology | 184.5 | (82.2 | ) | n/a | 102.3 | ||||||||||
Trade names | 94.4 | (15.5 | ) | n/a | 78.9 | ||||||||||
$ | 1,762.9 | $ | (418.1 | ) | $ | (18.8 | ) | $ | 1,326.0 | ||||||
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 | ||||||
December 31, 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 | 171.0 | n/a | $ | (18.8 | ) | 152.2 | |||||||||
Finite-lived intangible assets: | |||||||||||||||
Customer-related | 868.0 | $ | (320.4 | ) | n/a | 547.6 | |||||||||
Developed technology | 184.5 | (82.2 | ) | n/a | 102.3 | ||||||||||
Trade names | 94.4 | (15.5 | ) | n/a | 78.9 | ||||||||||
$ | 1,762.9 | $ | (418.1 | ) | $ | (18.8 | ) | $ | 1,326.0 | ||||||
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: | |||
2018 | $ | 130.3 | |
2019 | 111.1 | ||
2020 | 104.5 | ||
2021 | 81.8 | ||
2022 | 80.2 | ||
Thereafter | 220.9 | ||
$ | 728.8 | ||
|
|||
Offering Date | Offering Price Per Share ($) | Shares Sold by GoDaddy (#) | Proceeds Received by GoDaddy ($) | Aggregate Shares Sold by Selling Stockholders (#) | LLC Units Exchanged by Selling Stockholders (#) | Increase in Additional Paid-in Capital ($) | ||||||||||||
December 2017(1) | 47.32 | 50 | 2.4 | 7,228 | 4,689 | 4.7 | ||||||||||||
September 2017 | 44.00 | 50 | 2.2 | 20,000 | 13,774 | 10.8 | ||||||||||||
May 2017 | 38.50 | 100 | 3.7 | 27,615 | 16,701 | 10.8 | ||||||||||||
April 2016 | 30.25 | — | — | 18,975 | 10,382 | 8.8 | ||||||||||||
(1) | Following the December 2017 secondary offering, TCV no longer owns shares of GoDaddy's common stock. |
|
|||
Number of Shares of Class A Common Stock (#) | Weighted- Average Grant- Date Fair Value ($) | Weighted- Average Exercise Price ($) | Weighted- Average Remaining Contractual Life (in years) | Aggregate Intrinsic Value ($) | ||||||||||
Outstanding at December 31, 2014 | 26,652 | 8.27 | ||||||||||||
Granted | 3,926 | 9.77 | 23.66 | |||||||||||
Exercised | (1,749 | ) | 7.65 | 35.5 | ||||||||||
Forfeited | (1,410 | ) | 13.47 | |||||||||||
Outstanding at December 31, 2015 | 27,419 | 10.25 | ||||||||||||
Granted | 2,136 | 11.97 | 30.93 | |||||||||||
Exercised | (9,187 | ) | 5.99 | 242.4 | ||||||||||
Forfeited | (1,740 | ) | 17.25 | |||||||||||
Outstanding at December 31, 2016 | 18,628 | 14.06 | ||||||||||||
Granted | 2,077 | 15.07 | 38.03 | |||||||||||
Exercised | (6,000 | ) | 10.18 | 187.1 | ||||||||||
Forfeited | (1,245 | ) | 23.46 | |||||||||||
Outstanding at December 31, 2017 | 13,460 | 18.63 | 6.6 | 426.0 | ||||||||||
Vested at December 31, 2017 | 6,737 | 12.72 | 5.6 | 253.1 | ||||||||||
Number of Shares of Class A Common Stock (#) | Weighted- Average Grant- Date Fair Value ($) | |||||
Outstanding at December 31, 2014 | 87 | |||||
Granted | 52 | 31.50 | ||||
Vested | (46 | ) | ||||
Forfeited | — | |||||
Outstanding at December 31, 2015 | 93 | |||||
Granted | 3,129 | 30.98 | ||||
Vested | (241 | ) | ||||
Forfeited | (224 | ) | ||||
Outstanding at December 31, 2016 | 2,757 | |||||
Granted | 2,877 | 38.68 | ||||
Vested | (939 | ) | ||||
Forfeited | (496 | ) | ||||
Outstanding at December 31, 2017 | 4,199 | |||||
|
|||
December 31, | |||||||
2017 | 2016 | ||||||
Current: | |||||||
Domains | $ | 638.5 | $ | 531.2 | |||
Hosting and presence | 444.7 | 370.8 | |||||
Business applications | 181.6 | 141.5 | |||||
$ | 1,264.8 | $ | 1,043.5 | ||||
Noncurrent: | |||||||
Domains | $ | 341.3 | $ | 311.1 | |||
Hosting and presence | 183.2 | 163.4 | |||||
Business applications | 72.3 | 58.2 | |||||
$ | 596.8 | $ | 532.7 | ||||
|
|||
December 31, | |||||||
2017 | 2016 | ||||||
Derivative liabilities | $ | 206.4 | $ | — | |||
Accrued payroll and employee benefits | 98.7 | 74.0 | |||||
Tax-related accruals | 78.5 | 15.8 | |||||
Accrued acquisition-related expenses and acquisition consideration payable | 32.9 | 13.4 | |||||
Accrued marketing and advertising expenses | 10.3 | 9.8 | |||||
Current portion of capital lease obligation | 4.8 | 6.9 | |||||
Accrued other | 38.0 | 23.1 | |||||
$ | 469.6 | $ | 143.0 | ||||
|
|||
December 31, | |||||||
2017 | 2016 | ||||||
Term loans (effective interest rate of 4.1% at December 31, 2017 and 4.9% at December 31, 2016) | $ | 2,482.3 | $ | 1,072.5 | |||
Revolving Credit Loan | — | — | |||||
Total | 2,482.3 | 1,072.5 | |||||
Less: unamortized original issue discount on long-term debt(1) | (33.0 | ) | (30.5 | ) | |||
Less: unamortized debt issuance costs(1) | (21.8 | ) | (2.3 | ) | |||
Less: current portion of long-term debt | (16.7 | ) | (4.0 | ) | |||
$ | 2,410.8 | $ | 1,035.7 | ||||
(1) | Original issue discount and debt issuance costs are amortized to interest expense over the life of the related debt instruments using the effective interest method. |
Year Ending December 31: | |||
2018 | $ | 25.0 | |
2019 | 25.0 | ||
2020 | 25.0 | ||
2021 | 25.0 | ||
2022 | 25.0 | ||
Thereafter | 2,357.3 | ||
$ | 2,482.3 | ||
|
|||
Notional Amount | Derivative Assets | Derivative Liabilities | |||||||||||||||||||||||||
December 31, 2017 | December 31, 2016 | December 31, 2017 | December 31, 2016 | December 31, 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 | $ | 241.3 | $ | — | PP | $ | — | PP | $ | 0.7 | ACC | $ | 4.4 | ACC | $ | 0.1 | |||||||||||
Cross-currency swap (1) | 1,478.3 | — | PP | — | PP | — | ACC | 182.9 | ACC | — | |||||||||||||||||
Interest rate swap | 1,315.5 | — | PP | — | PP | — | ACC | 19.1 | ACC | — | |||||||||||||||||
Total hedges | $ | 3,035.1 | $ | — | $ | — | $ | 0.7 | $ | 206.4 | $ | 0.1 | |||||||||||||||
(1) | The notional value for the cross-currency swap reflects €1,234.0 million translated to U.S. dollar at the foreign currency rate in effect at December 31, 2017 of approximately 1.20. |
(2) | PP = Prepaid expenses and other current assets; ACC = Accrued expenses and other current liabilities. |
Year Ended December 31, | |||||||||||||||||||||||||||||||||||
2017 | 2016 | 2015 | |||||||||||||||||||||||||||||||||
Revenue | Interest Expense | Other Income (Expense), Net | Revenue | Interest Expense | Other Income (Expense), Net | Revenue | Interest Expense | Other Income (Expense), Net | |||||||||||||||||||||||||||
Foreign Exchange Forward Contracts: | |||||||||||||||||||||||||||||||||||
Reclassified from AOCI into income | $ | 0.8 | $ | — | $ | — | $ | 1.8 | $ | — | $ | — | $ | — | $ | — | $ | — | |||||||||||||||||
Cross-Currency Swap: | |||||||||||||||||||||||||||||||||||
Reclassified from AOCI into income (1) | — | 21.6 | (163.8 | ) | — | — | — | — | — | — | |||||||||||||||||||||||||
Interest Rate Swap: | |||||||||||||||||||||||||||||||||||
Reclassified from AOCI into income | — | (12.8 | ) | — | — | — | — | — | — | — | |||||||||||||||||||||||||
Total hedges | $ | 0.8 | $ | 8.8 | $ | (163.8 | ) | $ | 1.8 | $ | — | $ | — | $ | — | $ | — | $ | — | ||||||||||||||||
(1) | The amount reflected in other income (expense), net for 2017 includes $162.8 million reclassified from AOCI to offset the earnings impact of the remeasurement of the Euro-denominated intercompany loan hedged by the cross-currency swap. |
Unrealized Gains (Losses) Recognized in Other Comprehensive Income | |||||||||||
Year Ended December 31, | |||||||||||
2017 | 2016 | 2015 | |||||||||
Derivative Instrument: | |||||||||||
Foreign exchange forward contracts(1) | $ | (9.3 | ) | $ | (0.4 | ) | $ | 3.4 | |||
Cross-currency swap | (20.1 | ) | — | — | |||||||
Interest rate swap | (19.1 | ) | — | — | |||||||
Total hedges | $ | (48.5 | ) | $ | (0.4 | ) | $ | 3.4 | |||
(1) | Amounts include gains and losses realized upon contract settlement but not yet recognized into earnings from AOCI. |
|
|||
Year Ending December 31: | Capital Leases | Operating Leases | ||||||
2018 | $ | 5.1 | $ | 28.8 | ||||
2019 | 3.5 | 24.7 | ||||||
2020 | 1.1 | 17.4 | ||||||
2021 | — | 14.6 | ||||||
2022 | — | 12.5 | ||||||
Thereafter | — | 41.7 | ||||||
Total minimum payments | 9.7 | $ | 139.7 | |||||
Less: amount representing interest | (0.4 | ) | ||||||
Capital lease obligation | $ | 9.3 | ||||||
Year Ending December 31: | |||
2018 | $ | 3.2 | |
2019 | 3.2 | ||
2020 | 3.5 | ||
2021 | 3.6 | ||
2022 | 3.6 | ||
Thereafter | 8.4 | ||
$ | 25.5 | ||
Year Ending December 31: | Capital Leases | Operating Leases | ||||||
2018 | $ | 5.1 | $ | 28.8 | ||||
2019 | 3.5 | 24.7 | ||||||
2020 | 1.1 | 17.4 | ||||||
2021 | — | 14.6 | ||||||
2022 | — | 12.5 | ||||||
Thereafter | — | 41.7 | ||||||
Total minimum payments | 9.7 | $ | 139.7 | |||||
Less: amount representing interest | (0.4 | ) | ||||||
Capital lease obligation | $ | 9.3 | ||||||
Year Ending December 31: | |||
2018 | $ | 27.6 | |
2019 | 15.9 | ||
2020 | 7.7 | ||
2021 | 4.9 | ||
2022 | 1.9 | ||
Thereafter | 1.3 | ||
Total minimum payments | $ | 59.3 | |
|
|||
Year Ended December 31, | |||||||||||
2017 | 2016 | 2015 | |||||||||
U.S. | $ | 180.6 | $ | (28.5 | ) | $ | (121.2 | ) | |||
Foreign | (73.8 | ) | 7.0 | 0.6 | |||||||
Income (loss) from continuing operations before income taxes | $ | 106.8 | $ | (21.5 | ) | $ | (120.6 | ) | |||
Year Ended December 31, | |||||||||||
2017 | 2016 | 2015 | |||||||||
Current: | |||||||||||
Federal | $ | (1.4 | ) | $ | (0.3 | ) | $ | (0.3 | ) | ||
State | (0.6 | ) | (0.3 | ) | (0.1 | ) | |||||
Foreign | (9.5 | ) | (3.5 | ) | (2.4 | ) | |||||
(11.5 | ) | (4.1 | ) | (2.8 | ) | ||||||
Deferred: | |||||||||||
Federal | 9.6 | 3.1 | 2.4 | ||||||||
State | 0.8 | 0.3 | 0.4 | ||||||||
Foreign | 20.0 | 0.3 | 0.2 | ||||||||
30.4 | 3.7 | 3.0 | |||||||||
Benefit (provision) for income taxes | $ | 18.9 | $ | (0.4 | ) | $ | 0.2 | ||||
Year Ended December 31, | |||||||||||
2017 | 2016 | 2015 | |||||||||
Expected benefit (provision) at U.S. federal statutory tax rate of 35% | $ | (37.4 | ) | $ | 7.5 | $ | 42.2 | ||||
Effect of TCJA U.S. federal rate reduction from 35% to 21%, net of the effect on valuation allowances | 7.9 | — | — | ||||||||
Effect of Desert Newco's corporate subsidiaries | 27.4 | (0.1 | ) | 2.8 | |||||||
TRA liability adjustment | 24.3 | (3.8 | ) | — | |||||||
Foreign earnings | (15.3 | ) | (0.9 | ) | (2.2 | ) | |||||
State taxes, net of federal benefit | (3.1 | ) | 0.1 | 5.4 | |||||||
Income of non-controlling interests | 0.9 | (1.8 | ) | (15.6 | ) | ||||||
Other | (0.4 | ) | 0.1 | (0.7 | ) | ||||||
Effect of changes in valuation allowances, excluding effect of TCJA U.S. federal rate reduction | 14.6 | (1.5 | ) | (31.7 | ) | ||||||
Benefit (provision) for income taxes | $ | 18.9 | $ | (0.4 | ) | $ | 0.2 | ||||
December 31, | |||||||
2017 | 2016 | ||||||
DTAs: | |||||||
NOLs | $ | 247.8 | $ | 164.8 | |||
Credits and incentives | 3.0 | 2.7 | |||||
Investment in Desert Newco | 429.9 | 180.6 | |||||
Deferred interest | 10.9 | 10.8 | |||||
TRA liability | 16.8 | 14.1 | |||||
Unrealized gains/losses | 9.7 | — | |||||
Other | 4.4 | 2.2 | |||||
Valuation allowance | (711.1 | ) | (361.5 | ) | |||
Total DTAs | 11.4 | 13.7 | |||||
DTLs: | |||||||
Identified intangible assets | (155.8 | ) | (8.7 | ) | |||
Total DTLs | (155.8 | ) | (8.7 | ) | |||
Net (DTL) DTAs | $ | (144.4 | ) | $ | 5.0 | ||
Gross NOLs, Credits and Incentives | Portion Subject to a Valuation Allowance | ||||||
Federal NOLs and credits | $ | 913.5 | $ | 893.9 | |||
State NOLs, credits and incentives | 1,118.8 | 1,101.0 | |||||
Foreign NOLs | 30.3 | 30.0 | |||||
Total NOLs, credits and incentives | $ | 2,062.6 | $ | 2,024.9 | |||
Gross NOLs, Credits and Incentives | Portion Subject to a Valuation Allowance | ||||||
Federal NOLs and credits | $ | 913.5 | $ | 893.9 | |||
State NOLs, credits and incentives | 1,118.8 | 1,101.0 | |||||
Foreign NOLs | 30.3 | 30.0 | |||||
Total NOLs, credits and incentives | $ | 2,062.6 | $ | 2,024.9 | |||
|
|||
Year Ended December 31, | |||||||||||
2017 | 2016 | 2015 | |||||||||
U.S. | $ | 1,504.5 | $ | 1,350.1 | $ | 1,192.6 | |||||
International | 727.4 | 497.8 | 414.7 | ||||||||
$ | 2,231.9 | $ | 1,847.9 | $ | 1,607.3 | ||||||
Year Ended December 31, | |||||||
2017 | 2016 | ||||||
U.S. | 221.2 | 216.7 | |||||
France | 31.6 | — | |||||
International | 45.1 | 14.3 | |||||
$ | 297.9 | $ | 231.0 | ||||
|
|||
Year Ended December 31, | |||||||||||
2017 | 2016 | 2015 | |||||||||
Principal | $ | 0.1 | $ | 0.1 | $ | 5.3 | |||||
Interest and other fees | 0.3 | 0.8 | 1.4 | ||||||||
Year Ended December 31, | |||||||||||
2017 | 2016 | 2015 | |||||||||
Interest on the senior note | $ | — | $ | — | $ | 9.2 | |||||
|
|||
Foreign Currency Translation Adjustments | Net Unrealized Gains (Losses) on Cash Flow Hedges(1) | Total Accumulated Other Comprehensive Income (Loss) | |||||||||
Balance as of December 31, 2015 | $ | (0.2 | ) | $ | 3.4 | $ | 3.2 | ||||
Other comprehensive income (loss) before reclassifications | (0.1 | ) | 1.4 | 1.3 | |||||||
Amounts reclassified from AOCI | — | (1.8 | ) | (1.8 | ) | ||||||
Other comprehensive income (loss) - 2016 | (0.1 | ) | (0.4 | ) | (0.5 | ) | |||||
Balance as of December 31, 2016 | (0.3 | ) | 3.0 | 2.7 | |||||||
Other comprehensive income (loss) before reclassifications | (39.6 | ) | (202.7 | ) | (242.3 | ) | |||||
Amounts reclassified from AOCI | (46.9 | ) | 154.2 | 107.3 | |||||||
Other comprehensive income (loss) - 2017 | (86.5 | ) | (48.5 | ) | (135.0 | ) | |||||
$ | (86.8 | ) | $ | (45.5 | ) | (132.3 | ) | ||||
Less: AOCI attributable to non-controlling interests | (46.6 | ) | |||||||||
Balance as of December 31, 2017 | $ | (85.7 | ) | ||||||||
(1) | Amounts shown for our foreign exchange forward contracts include gains and losses realized upon contract settlement but not yet recognized into earnings from AOCI. |
|
|||
Three Months Ended | |||||||||||||||||||||||||||||||
Dec. 31, 2017 | Sept. 30, 2017 | Jun. 30, 2017 | Mar. 31, 2017 | Dec. 31, 2016 | Sept. 30, 2016 | Jun. 30, 2016 | Mar. 31, 2016 | ||||||||||||||||||||||||
Total revenue | $ | 602.2 | $ | 582.2 | $ | 557.8 | $ | 489.7 | $ | 485.9 | $ | 472.1 | $ | 456.2 | $ | 433.7 | |||||||||||||||
Operating income | 23.0 | 32.1 | 6.1 | 5.7 | 17.9 | 21.2 | 9.7 | 1.3 | |||||||||||||||||||||||
Income (loss) from continuing operations | 98.3 | 7.1 | 23.4 | (3.1 | ) | (0.8 | ) | 8.3 | (11.1 | ) | (18.3 | ) | |||||||||||||||||||
Net income (loss) | 94.8 | 30.0 | 18.1 | (3.1 | ) | (0.8 | ) | 8.3 | (11.1 | ) | (18.3 | ) | |||||||||||||||||||
Net income (loss) attributable to GoDaddy Inc. | 92.6 | 22.4 | 20.8 | 0.6 | (1.9 | ) | 4.8 | (8.9 | ) | (10.5 | ) | ||||||||||||||||||||
Net income (loss) attributable to GoDaddy Inc. per share of Class A common stock—basic: | |||||||||||||||||||||||||||||||
Continuing operations | $ | 0.74 | $ | 0.05 | $ | 0.25 | $ | 0.01 | $ | (0.02 | ) | $ | 0.06 | $ | (0.11 | ) | $ | (0.15 | ) | ||||||||||||
Discontinued operations | (0.02 | ) | 0.15 | (0.05 | ) | — | — | — | — | — | |||||||||||||||||||||
Net income (loss) attributable to GoDaddy, Inc. | $ | 0.72 | $ | 0.20 | $ | 0.20 | $ | 0.01 | $ | (0.02 | ) | $ | 0.06 | $ | (0.11 | ) | $ | (0.15 | ) | ||||||||||||
Net income (loss) attributable to GoDaddy Inc. per share of Class A common stock—diluted: | |||||||||||||||||||||||||||||||
Continuing operations | $ | 0.56 | $ | 0.04 | $ | 0.13 | $ | 0.01 | $ | (0.02 | ) | $ | 0.05 | $ | (0.11 | ) | $ | (0.15 | ) | ||||||||||||
Discontinued operations | (0.02 | ) | 0.13 | (0.03 | ) | — | — | — | — | — | |||||||||||||||||||||
Net income (loss) attributable to GoDaddy, Inc. | $ | 0.54 | $ | 0.17 | $ | 0.10 | $ | 0.01 | $ | (0.02 | ) | $ | 0.05 | $ | (0.11 | ) | $ | (0.15 | ) | ||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||
|
||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|