|
||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||
• | 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 or as tax distributions to Desert Newco's owners; and |
• | the recognition and measurement of loss contingencies, indirect tax liabilities and certain accrued liabilities. |
|
|||
September 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 | 6.4 | — | — | 6.4 | |||||||||||
Commercial paper | — | 10.0 | — | 10.0 | |||||||||||
Derivative assets | — | — | — | — | |||||||||||
Total assets measured and recorded at fair value | $ | 6.4 | $ | 159.9 | $ | — | $ | 166.3 | |||||||
Liabilities: | |||||||||||||||
Contingent consideration liabilities | $ | — | $ | — | $ | 20.6 | $ | 20.6 | |||||||
Derivative liabilities | — | 184.9 | — | 184.9 | |||||||||||
Total liabilities measured and recorded at fair value | $ | — | $ | 184.9 | $ | 20.6 | $ | 205.5 | |||||||
(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) | 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 | 61.9 | |||
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 | 186.6 | |||
Amount attributable to liabilities assumed | 401.0 | |||
Goodwill | $ | 992.6 | ||
(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, 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 | Preliminary Estimated Useful Life | HEG Continuing Operations | ||||
Trade names | 10 years | $ | 75.2 | |||
Developed technology | 6 years | 62.4 | ||||
Customer relationships | 9 years | 458.1 | ||||
$ | 595.7 | |||||
Total Revenue | Net Loss from Continuing Operations | ||||||
For the three months ended: | |||||||
June 30, 2017 (as revised)(1) | $ | 45.9 | $ | (9.4 | ) | ||
September 30, 2017 | 52.8 | (6.1 | ) | ||||
Total HEG contribution | $ | 98.7 | $ | (15.5 | ) | ||
(1) | HEG's net loss from continuing operations for the three months ended June 30, 2017 was revised to exclude intercompany expenses, which eliminated in consolidation. |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
Pro forma Consolidated Results of Operations | 2017 | 2016 | 2017 | 2016 | |||||||||||
Total revenue | $ | 589.5 | $ | 526.1 | $ | 1,707.9 | $ | 1,515.7 | |||||||
Net income (loss) attributable to GoDaddy Inc. | 25.9 | (1.8 | ) | 47.5 | (29.0 | ) | |||||||||
Net income (loss) from continuing operations attributable to GoDaddy Inc. | 2.9 | (3.0 | ) | 28.8 | (38.4 | ) | |||||||||
Net income (loss) from continuing operations attributable to GoDaddy Inc. per share of Class A common stock - basic | 0.08 | (0.03 | ) | 0.35 | (0.50 | ) | |||||||||
Net income (loss) from continuing operations attributable to GoDaddy Inc. per share of Class A common stock - diluted | 0.07 | (0.03 | ) | 0.18 | (0.50 | ) | |||||||||
|
|||
|
|||
Balance at December 31, 2016 | $ | 1,718.4 | |
Goodwill related to acquisitions | 1,056.7 | ||
Impact of foreign currency translation | 106.9 | ||
Balance at September 30, 2017 | $ | 2,882.0 | |
September 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 | $ | (18.2 | ) | 102.3 | |||||||||
Finite-lived intangible assets: | |||||||||||||||
Customer-related | 872.6 | $ | (295.8 | ) | n/a | 576.8 | |||||||||
Developed technology | 184.8 | (74.7 | ) | n/a | 110.1 | ||||||||||
Trade names | 95.3 | (12.7 | ) | n/a | 82.6 | ||||||||||
$ | 1,718.2 | $ | (383.2 | ) | $ | (18.2 | ) | $ | 1,316.8 | ||||||
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) | $ | 34.1 | |
2018 | 130.8 | ||
2019 | 111.6 | ||
2020 | 105.3 | ||
2021 | 82.8 | ||
Thereafter | 304.9 | ||
$ | 769.5 | ||
|
|||
|
|||
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 | 2,011 | 14.94 | 37.70 | |||||
Exercised | (4,683 | ) | 10.20 | |||||
Forfeited | (1,010 | ) | 23.42 | |||||
Outstanding at September 30, 2017 | 14,946 | 17.83 | ||||||
Vested and exercisable at September 30, 2017 | 7,687 | 11.76 | ||||||
Number of Shares of Class A Common Stock (#) | Weighted- Average Grant- Date Fair Value ($) | ||||
Outstanding at December 31, 2016 | 2,757 | ||||
Granted | 2,719 | 38.17 | |||
Vested | (765 | ) | |||
Forfeited | (353 | ) | |||
Outstanding at September 30, 2017 | 4,358 | ||||
|
|||
September 30, 2017 | December 31, 2016 | ||||||
Current: | |||||||
Domains | $ | 634.6 | $ | 531.2 | |||
Hosting and presence | 441.7 | 370.8 | |||||
Business applications | 178.0 | 141.5 | |||||
$ | 1,254.3 | $ | 1,043.5 | ||||
Noncurrent: | |||||||
Domains | $ | 341.4 | $ | 311.1 | |||
Hosting and presence | 182.0 | 163.4 | |||||
Business applications | 71.4 | 58.2 | |||||
$ | 594.8 | $ | 532.7 | ||||
|
|||
September 30, 2017 | December 31, 2016 | ||||||
Derivative liabilities | $ | 184.9 | $ | — | |||
Accrued payroll and employee benefits | 82.2 | 74.0 | |||||
Tax-related accruals | 66.3 | 15.8 | |||||
Accrued acquisition-related expenses and acquisition consideration payable | 32.5 | 13.4 | |||||
Accrued marketing and advertising expenses | 20.8 | 9.8 | |||||
Current portion of capital lease obligation | 5.3 | 6.9 | |||||
Accrued other | 38.6 | 23.1 | |||||
$ | 430.6 | $ | 143.0 | ||||
|
|||
September 30, 2017 | December 31, 2016 | ||||||
Term loans (effective interest rate of 4.1% at September 30, 2017 and 4.9% at December 31, 2016) | $ | 2,488.6 | $ | 1,072.5 | |||
Revolving Credit Loan | — | — | |||||
Total | 2,488.6 | 1,072.5 | |||||
Less: unamortized original issue discount on long-term debt(1) | (34.0 | ) | (30.5 | ) | |||
Less: unamortized debt issuance costs(1) | (22.7 | ) | (2.3 | ) | |||
Less: current portion of long-term debt | (16.1 | ) | (4.0 | ) | |||
$ | 2,415.8 | $ | 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: | |||
2017 (remainder of) | $ | 6.2 | |
2018 | 25.0 | ||
2019 | 25.0 | ||
2020 | 25.0 | ||
2021 | 25.0 | ||
Thereafter | 2,382.4 | ||
$ | 2,488.6 | ||
|
|||
Notional Amount | Derivative Assets | Derivative Liabilities | |||||||||||||||||||||||||
September 30, 2017 | December 31, 2016 | September 30, 2017 | December 31, 2016 | September 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 | $ | 28.6 | $ | — | PP | $ | — | PP | $ | 0.7 | ACC | $ | 3.2 | ACC | $ | 0.1 | |||||||||||
Cross-currency swap | 1,460.0 | (1) | — | PP | — | PP | — | ACC | 147.5 | ACC | — | ||||||||||||||||
Interest rate swap | 1,318.8 | — | PP | — | PP | — | ACC | 34.2 | ACC | — | |||||||||||||||||
Total hedges | $ | 2,807.4 | $ | — | $ | — | $ | 0.7 | $ | 184.9 | $ | 0.1 | |||||||||||||||
(1) | The notional value for the cross-currency swap reflects €1,237.1 million translated to U.S. dollar at the foreign currency rate in effect at September 30, 2017 of approximately 1.18. |
(2) | PP = Prepaid expenses and other current assets; ACC = Accrued expenses and other current liabilities. |
Unrealized Gains (Losses) Recognized in Other Comprehensive Income | |||||||||||||||
Three Months Ended | Nine Months Ended | ||||||||||||||
September 30, 2017 | September 30, 2016 | September 30, 2017 | September 30, 2016 | ||||||||||||
Derivative Instrument: | |||||||||||||||
Foreign exchange forward contracts(1) | $ | (1.7 | ) | $ | (0.2 | ) | $ | (6.5 | ) | $ | (0.4 | ) | |||
Cross-currency swap | (12.6 | ) | — | (6.3 | ) | — | |||||||||
Interest rate swap | 2.7 | — | (34.2 | ) | — | ||||||||||
Total hedges | $ | (11.6 | ) | $ | (0.2 | ) | $ | (47.0 | ) | $ | (0.4 | ) | |||
(1) | Amounts include gains and losses realized upon contract settlement but not yet recognized into earnings from AOCI. |
Three Months Ended September 30, 2017 | Three Months Ended September 30, 2016 | ||||||||||||||||||||||
Revenue | Interest Expense | Other Income (Expense), Net | Revenue | Interest Expense | Other Income (Expense), Net | ||||||||||||||||||
Foreign Exchange Forward Contracts: | |||||||||||||||||||||||
Reclassified from AOCI into income | $ | 0.1 | $ | — | $ | — | $ | 0.5 | $ | — | $ | — | |||||||||||
Cross Currency Swap: | |||||||||||||||||||||||
Reclassified from AOCI into income | — | 7.0 | (0.3 | ) | — | — | — | ||||||||||||||||
Interest Rate Swap: | |||||||||||||||||||||||
Reclassified from AOCI into income | — | (4.1 | ) | — | — | — | — | ||||||||||||||||
Total hedges | $ | 0.1 | $ | 2.9 | $ | (0.3 | ) | $ | 0.5 | $ | — | $ | — | ||||||||||
Nine Months Ended September 30, 2017 | Nine Months Ended September 30, 2016 | ||||||||||||||||||||||
Revenue | Interest Expense | Other Income (Expense), Net | Revenue | Interest Expense | Other Income (Expense), Net | ||||||||||||||||||
Foreign Exchange Forward Contracts: | |||||||||||||||||||||||
Reclassified from AOCI into income | $ | 1.3 | $ | — | $ | — | $ | 1.0 | $ | — | $ | — | |||||||||||
Cross Currency Swap: | |||||||||||||||||||||||
Reclassified from AOCI into income | — | 14.5 | (0.6 | ) | — | — | — | ||||||||||||||||
Interest Rate Swap: | |||||||||||||||||||||||
Reclassified from AOCI into income | — | (8.8 | ) | — | — | — | — | ||||||||||||||||
Total hedges | $ | 1.3 | $ | 5.7 | $ | (0.6 | ) | $ | 1.0 | $ | — | $ | — | ||||||||||
|
|||
|
|||
|
|||
|
|||
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2017 | 2016 | 2017 | 2016 | ||||||||||||
U.S. | $ | 384.1 | $ | 340.9 | $ | 1,109.6 | $ | 996.2 | |||||||
International | 198.1 | 131.2 | 520.1 | 365.8 | |||||||||||
$ | 582.2 | $ | 472.1 | $ | 1,629.7 | $ | 1,362.0 | ||||||||
September 30, 2017 | December 31, 2016 | ||||||
U.S. | $ | 221.1 | $ | 216.7 | |||
Germany | 43.9 | — | |||||
All other international | 31.3 | 14.3 | |||||
$ | 296.3 | $ | 231.0 | ||||
|
|||
|
|||
Foreign Currency Translation Gains (Losses) | Net Unrealized Gains (Losses) on Cash Flow Hedges(1) | Total Accumulated Other Comprehensive Income (Loss) | |||||||||
Balance as of December 31, 2016 | $ | (0.3 | ) | $ | 3.0 | $ | 2.7 | ||||
Other comprehensive income (loss) before reclassifications | 1.8 | (40.6 | ) | (38.8 | ) | ||||||
Amounts reclassified from AOCI | (46.9 | ) | (6.4 | ) | (53.3 | ) | |||||
Other comprehensive income (loss) | (45.1 | ) | (47.0 | ) | (92.1 | ) | |||||
$ | (45.4 | ) | $ | (44.0 | ) | $ | (89.4 | ) | |||
Less: AOCI attributable to non-controlling interests | (37.8 | ) | |||||||||
Balance as of September 30, 2017 | $ | (51.6 | ) | ||||||||
Balance as of December 31, 2015 | $ | (0.2 | ) | $ | 3.4 | $ | 3.2 | ||||
Other comprehensive income (loss) before reclassifications | (0.1 | ) | 0.6 | 0.5 | |||||||
Amounts reclassified from AOCI | — | (1.0 | ) | (1.0 | ) | ||||||
Other comprehensive income (loss) | (0.1 | ) | (0.4 | ) | (0.5 | ) | |||||
$ | (0.3 | ) | $ | 3.0 | $ | 2.7 | |||||
Less: AOCI attributable to non-controlling interests | — | ||||||||||
Balance as of September 30, 2016 | $ | 2.7 | |||||||||
(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. |
|
|||
|
|||
• | 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 or as tax distributions to Desert Newco's owners; and |
• | the recognition and measurement of loss contingencies, indirect tax liabilities and certain accrued liabilities. |
|
|||
September 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 | 6.4 | — | — | 6.4 | |||||||||||
Commercial paper | — | 10.0 | — | 10.0 | |||||||||||
Derivative assets | — | — | — | — | |||||||||||
Total assets measured and recorded at fair value | $ | 6.4 | $ | 159.9 | $ | — | $ | 166.3 | |||||||
Liabilities: | |||||||||||||||
Contingent consideration liabilities | $ | — | $ | — | $ | 20.6 | $ | 20.6 | |||||||
Derivative liabilities | — | 184.9 | — | 184.9 | |||||||||||
Total liabilities measured and recorded at fair value | $ | — | $ | 184.9 | $ | 20.6 | $ | 205.5 | |||||||
(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) | 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 | 61.9 | |||
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 | 186.6 | |||
Amount attributable to liabilities assumed | 401.0 | |||
Goodwill | $ | 992.6 | ||
(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, 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 | Preliminary Estimated Useful Life | HEG Continuing Operations | ||||
Trade names | 10 years | $ | 75.2 | |||
Developed technology | 6 years | 62.4 | ||||
Customer relationships | 9 years | 458.1 | ||||
$ | 595.7 | |||||
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
Pro forma Consolidated Results of Operations | 2017 | 2016 | 2017 | 2016 | |||||||||||
Total revenue | $ | 589.5 | $ | 526.1 | $ | 1,707.9 | $ | 1,515.7 | |||||||
Net income (loss) attributable to GoDaddy Inc. | 25.9 | (1.8 | ) | 47.5 | (29.0 | ) | |||||||||
Net income (loss) from continuing operations attributable to GoDaddy Inc. | 2.9 | (3.0 | ) | 28.8 | (38.4 | ) | |||||||||
Net income (loss) from continuing operations attributable to GoDaddy Inc. per share of Class A common stock - basic | 0.08 | (0.03 | ) | 0.35 | (0.50 | ) | |||||||||
Net income (loss) from continuing operations attributable to GoDaddy Inc. per share of Class A common stock - diluted | 0.07 | (0.03 | ) | 0.18 | (0.50 | ) | |||||||||
Total Revenue | Net Loss from Continuing Operations | ||||||
For the three months ended: | |||||||
June 30, 2017 (as revised)(1) | $ | 45.9 | $ | (9.4 | ) | ||
September 30, 2017 | 52.8 | (6.1 | ) | ||||
Total HEG contribution | $ | 98.7 | $ | (15.5 | ) | ||
|
|||
Balance at December 31, 2016 | $ | 1,718.4 | |
Goodwill related to acquisitions | 1,056.7 | ||
Impact of foreign currency translation | 106.9 | ||
Balance at September 30, 2017 | $ | 2,882.0 | |
September 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 | $ | (18.2 | ) | 102.3 | |||||||||
Finite-lived intangible assets: | |||||||||||||||
Customer-related | 872.6 | $ | (295.8 | ) | n/a | 576.8 | |||||||||
Developed technology | 184.8 | (74.7 | ) | n/a | 110.1 | ||||||||||
Trade names | 95.3 | (12.7 | ) | n/a | 82.6 | ||||||||||
$ | 1,718.2 | $ | (383.2 | ) | $ | (18.2 | ) | $ | 1,316.8 | ||||||
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 | ||||||
September 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 | $ | (18.2 | ) | 102.3 | |||||||||
Finite-lived intangible assets: | |||||||||||||||
Customer-related | 872.6 | $ | (295.8 | ) | n/a | 576.8 | |||||||||
Developed technology | 184.8 | (74.7 | ) | n/a | 110.1 | ||||||||||
Trade names | 95.3 | (12.7 | ) | n/a | 82.6 | ||||||||||
$ | 1,718.2 | $ | (383.2 | ) | $ | (18.2 | ) | $ | 1,316.8 | ||||||
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) | $ | 34.1 | |
2018 | 130.8 | ||
2019 | 111.6 | ||
2020 | 105.3 | ||
2021 | 82.8 | ||
Thereafter | 304.9 | ||
$ | 769.5 | ||
|
|||
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 | 2,011 | 14.94 | 37.70 | |||||
Exercised | (4,683 | ) | 10.20 | |||||
Forfeited | (1,010 | ) | 23.42 | |||||
Outstanding at September 30, 2017 | 14,946 | 17.83 | ||||||
Vested and exercisable at September 30, 2017 | 7,687 | 11.76 | ||||||
Number of Shares of Class A Common Stock (#) | Weighted- Average Grant- Date Fair Value ($) | ||||
Outstanding at December 31, 2016 | 2,757 | ||||
Granted | 2,719 | 38.17 | |||
Vested | (765 | ) | |||
Forfeited | (353 | ) | |||
Outstanding at September 30, 2017 | 4,358 | ||||
|
|||
September 30, 2017 | December 31, 2016 | ||||||
Current: | |||||||
Domains | $ | 634.6 | $ | 531.2 | |||
Hosting and presence | 441.7 | 370.8 | |||||
Business applications | 178.0 | 141.5 | |||||
$ | 1,254.3 | $ | 1,043.5 | ||||
Noncurrent: | |||||||
Domains | $ | 341.4 | $ | 311.1 | |||
Hosting and presence | 182.0 | 163.4 | |||||
Business applications | 71.4 | 58.2 | |||||
$ | 594.8 | $ | 532.7 | ||||
|
|||
September 30, 2017 | December 31, 2016 | ||||||
Derivative liabilities | $ | 184.9 | $ | — | |||
Accrued payroll and employee benefits | 82.2 | 74.0 | |||||
Tax-related accruals | 66.3 | 15.8 | |||||
Accrued acquisition-related expenses and acquisition consideration payable | 32.5 | 13.4 | |||||
Accrued marketing and advertising expenses | 20.8 | 9.8 | |||||
Current portion of capital lease obligation | 5.3 | 6.9 | |||||
Accrued other | 38.6 | 23.1 | |||||
$ | 430.6 | $ | 143.0 | ||||
|
|||
September 30, 2017 | December 31, 2016 | ||||||
Term loans (effective interest rate of 4.1% at September 30, 2017 and 4.9% at December 31, 2016) | $ | 2,488.6 | $ | 1,072.5 | |||
Revolving Credit Loan | — | — | |||||
Total | 2,488.6 | 1,072.5 | |||||
Less: unamortized original issue discount on long-term debt(1) | (34.0 | ) | (30.5 | ) | |||
Less: unamortized debt issuance costs(1) | (22.7 | ) | (2.3 | ) | |||
Less: current portion of long-term debt | (16.1 | ) | (4.0 | ) | |||
$ | 2,415.8 | $ | 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: | |||
2017 (remainder of) | $ | 6.2 | |
2018 | 25.0 | ||
2019 | 25.0 | ||
2020 | 25.0 | ||
2021 | 25.0 | ||
Thereafter | 2,382.4 | ||
$ | 2,488.6 | ||
|
|||
Notional Amount | Derivative Assets | Derivative Liabilities | |||||||||||||||||||||||||
September 30, 2017 | December 31, 2016 | September 30, 2017 | December 31, 2016 | September 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 | $ | 28.6 | $ | — | PP | $ | — | PP | $ | 0.7 | ACC | $ | 3.2 | ACC | $ | 0.1 | |||||||||||
Cross-currency swap | 1,460.0 | (1) | — | PP | — | PP | — | ACC | 147.5 | ACC | — | ||||||||||||||||
Interest rate swap | 1,318.8 | — | PP | — | PP | — | ACC | 34.2 | ACC | — | |||||||||||||||||
Total hedges | $ | 2,807.4 | $ | — | $ | — | $ | 0.7 | $ | 184.9 | $ | 0.1 | |||||||||||||||
(1) | The notional value for the cross-currency swap reflects €1,237.1 million translated to U.S. dollar at the foreign currency rate in effect at September 30, 2017 of approximately 1.18. |
(2) | PP = Prepaid expenses and other current assets; ACC = Accrued expenses and other current liabilities |
Three Months Ended September 30, 2017 | Three Months Ended September 30, 2016 | ||||||||||||||||||||||
Revenue | Interest Expense | Other Income (Expense), Net | Revenue | Interest Expense | Other Income (Expense), Net | ||||||||||||||||||
Foreign Exchange Forward Contracts: | |||||||||||||||||||||||
Reclassified from AOCI into income | $ | 0.1 | $ | — | $ | — | $ | 0.5 | $ | — | $ | — | |||||||||||
Cross Currency Swap: | |||||||||||||||||||||||
Reclassified from AOCI into income | — | 7.0 | (0.3 | ) | — | — | — | ||||||||||||||||
Interest Rate Swap: | |||||||||||||||||||||||
Reclassified from AOCI into income | — | (4.1 | ) | — | — | — | — | ||||||||||||||||
Total hedges | $ | 0.1 | $ | 2.9 | $ | (0.3 | ) | $ | 0.5 | $ | — | $ | — | ||||||||||
Nine Months Ended September 30, 2017 | Nine Months Ended September 30, 2016 | ||||||||||||||||||||||
Revenue | Interest Expense | Other Income (Expense), Net | Revenue | Interest Expense | Other Income (Expense), Net | ||||||||||||||||||
Foreign Exchange Forward Contracts: | |||||||||||||||||||||||
Reclassified from AOCI into income | $ | 1.3 | $ | — | $ | — | $ | 1.0 | $ | — | $ | — | |||||||||||
Cross Currency Swap: | |||||||||||||||||||||||
Reclassified from AOCI into income | — | 14.5 | (0.6 | ) | — | — | — | ||||||||||||||||
Interest Rate Swap: | |||||||||||||||||||||||
Reclassified from AOCI into income | — | (8.8 | ) | — | — | — | — | ||||||||||||||||
Total hedges | $ | 1.3 | $ | 5.7 | $ | (0.6 | ) | $ | 1.0 | $ | — | $ | — | ||||||||||
Unrealized Gains (Losses) Recognized in Other Comprehensive Income | |||||||||||||||
Three Months Ended | Nine Months Ended | ||||||||||||||
September 30, 2017 | September 30, 2016 | September 30, 2017 | September 30, 2016 | ||||||||||||
Derivative Instrument: | |||||||||||||||
Foreign exchange forward contracts(1) | $ | (1.7 | ) | $ | (0.2 | ) | $ | (6.5 | ) | $ | (0.4 | ) | |||
Cross-currency swap | (12.6 | ) | — | (6.3 | ) | — | |||||||||
Interest rate swap | 2.7 | — | (34.2 | ) | — | ||||||||||
Total hedges | $ | (11.6 | ) | $ | (0.2 | ) | $ | (47.0 | ) | $ | (0.4 | ) | |||
(1) | Amounts include gains and losses realized upon contract settlement but not yet recognized into earnings from AOCI. |
|
|||
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2017 | 2016 | 2017 | 2016 | ||||||||||||
U.S. | $ | 384.1 | $ | 340.9 | $ | 1,109.6 | $ | 996.2 | |||||||
International | 198.1 | 131.2 | 520.1 | 365.8 | |||||||||||
$ | 582.2 | $ | 472.1 | $ | 1,629.7 | $ | 1,362.0 | ||||||||
September 30, 2017 | December 31, 2016 | ||||||
U.S. | $ | 221.1 | $ | 216.7 | |||
Germany | 43.9 | — | |||||
All other international | 31.3 | 14.3 | |||||
$ | 296.3 | $ | 231.0 | ||||
|
|||
Foreign Currency Translation Gains (Losses) | Net Unrealized Gains (Losses) on Cash Flow Hedges(1) | Total Accumulated Other Comprehensive Income (Loss) | |||||||||
Balance as of December 31, 2016 | $ | (0.3 | ) | $ | 3.0 | $ | 2.7 | ||||
Other comprehensive income (loss) before reclassifications | 1.8 | (40.6 | ) | (38.8 | ) | ||||||
Amounts reclassified from AOCI | (46.9 | ) | (6.4 | ) | (53.3 | ) | |||||
Other comprehensive income (loss) | (45.1 | ) | (47.0 | ) | (92.1 | ) | |||||
$ | (45.4 | ) | $ | (44.0 | ) | $ | (89.4 | ) | |||
Less: AOCI attributable to non-controlling interests | (37.8 | ) | |||||||||
Balance as of September 30, 2017 | $ | (51.6 | ) | ||||||||
Balance as of December 31, 2015 | $ | (0.2 | ) | $ | 3.4 | $ | 3.2 | ||||
Other comprehensive income (loss) before reclassifications | (0.1 | ) | 0.6 | 0.5 | |||||||
Amounts reclassified from AOCI | — | (1.0 | ) | (1.0 | ) | ||||||
Other comprehensive income (loss) | (0.1 | ) | (0.4 | ) | (0.5 | ) | |||||
$ | (0.3 | ) | $ | 3.0 | $ | 2.7 | |||||
Less: AOCI attributable to non-controlling interests | — | ||||||||||
Balance as of September 30, 2016 | $ | 2.7 | |||||||||
(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. |
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||
|
||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||
|