United Online, Inc. Logo

Print Print page   Email Email page   PDF Download PDF    Add to Briefcase
« Previous Release | Next Release »



United Online Reports Third Quarter Results

WOODLAND HILLS, Calif., Nov 04, 2009 (BUSINESS WIRE) -- United Online, Inc. (Nasdaq: UNTD), a leading provider of consumer products and services over the Internet, today reported financial results for its third quarter ended September 30, 2009. The results include three months of operations from FTD Group, Inc. ("FTD"), whereas in the prior-year comparable quarter FTD's operations were included in the company's financial results from August 26, 2008, the date of acquisition.

"United Online delivered strong results in the third quarter, highlighted by more than 700,000 gross pay account additions in our Classmates Media segment and a near tripling of our quarterly net growth in Classmates Media segment pay accounts to 164,000 compared to net growth of 58,000 pay accounts in the 2009 second quarter," commented Mark R. Goldston, Chairman, President and Chief Executive Officer of United Online. "Our improved growth in net pay accounts reflects increased use of promotional pricing campaigns, which were successful in stimulating consumer interest in paid subscriptions in the current economic environment, as well as a decrease in pay account churn. The Classmates Media segment also continued to deliver impressive bottom-line performance, including a 31 percent year-over-year increase in segment adjusted OIBDA to $20.4 million."

"On another positive note, we have continued to make progress on key business initiatives at FTD," Goldston added. "The marketing and operating enhancements we have implemented at FTD and Interflora following United Online's acquisition of FTD last year are helping to strengthen our competitive position within the floral industry - underscored by our recent announcement that FTD has become USAA's exclusive floral offering for its customers."

Summary Results for Third Quarter Ended September 30, 2009:

The following table summarizes key financial results for the third quarter ended September 30, 2009. The results include three months of operations from FTD, whereas FTD's operations were included in the quarter ended September 30, 2008 only from August 26, 2008, the date of acquisition.

 

 

(in millions, except per share and percentage figures)

Financial Highlights

  Q3 2009   Q3 2008   % Change
FTD revenues   $ 107.5     $ 48.3   123 %
Classmates Media revenues     58.7       58.7   --  
Communications revenues     50.7       62.1   (18 %)
Intersegment eliminations     (0.7 )     --   N/A  
Consolidated revenues   $ 216.2     $ 169.2   28 %
             
GAAP operating income   $ 32.7     $ 28.8   13 %
             
Adjusted OIBDA(1)   $ 57.5     $ 49.2   17 %
             
GAAP net income applicable to common stockholders   $ 14.9     $ 15.2   (2 %)
GAAP diluted net income per common share   $ 0.18     $ 0.20   (10 %)
             
Adjusted net income applicable to common stockholders(2)   $ 28.3     $ 25.4   11 %
Adjusted diluted net income per common share(2)   $ 0.33     $ 0.34   (3 %)

 

 

Scott H. Ray, Executive Vice President and Chief Financial Officer, commented, "I am pleased that our cash position increased and our debt balance continued to decrease during the third quarter. In fact, we have reduced our net debt position by more than $100 million since the FTD acquisition closed in August 2008. Subsequent to the quarter's end, in early October we further de-levered the balance sheet by making a voluntary prepayment of $10 million on our FTD debt, demonstrating our continued confidence in FTD's ability to generate cash flows."

Cash Flows, Balance Sheet and Dividend Highlights:

 

 

Segment Results for Third Quarter Ended September 30, 2009:

FTD:

    (in millions, except percentages and exchange rates)
        Combined       % Change @

Financial Highlights

  Q3 2009   Q3 2008   % Change   Constant Currency
Products revenues(a)   $ 77.9     $ 87.7   (11 %)    
Services revenues(a)     28.5       32.2   (12 %)    
Advertising revenues(a)     1.1       1.4   (22 %)    
Segment revenues(a)   $ 107.5     $ 121.4   (11 %)   (7 %)
as a % of consolidated revenues     50 %     -   N/A      
                 
Segment income from operations(b)   $ 15.3     $ -   N/A      
Segment adjusted OIBDA(1)(b)   $ 17.3     $ -   N/A      
as a % of segment revenues(1)     16.1 %     -   N/A      
                 
    (in thousands, except percentages, exchange rates and AOV)
        Combined       % Change @

Metrics Highlights

  Q3 2009   Q3 2008   % Change   Constant Currency
Consumer orders(5)(a)     1,075       1,154   (7 %)    
Average order value(5)(a)   $ 61.29     $ 64.37   (5 %)   1 %
British Pound / U.S. Dollar exchange rate (average)     1.64       1.90   N/A      

 

 

a) Quarterly revenues, consumer orders and average order valuefor Q3 2008 reflect combined quarterly results (the "Combined Results") as supplemental disclosures for comparison purposes. The Combined Results were calculated by combining FTD's historical results and metrics prior to the acquisition (July 1, 2008 through August 25, 2008) with FTD's results post-acquisition (August 26, 2008 through September 30, 2008).

b) The company has not provided FTD segment income from operations or FTD segment adjusted OIBDA for Q3 2008 on a Combined Results basis as described in footnote a) above. FTD segment results on these measures for the partial quarter period in Q3 2008 from August 26, 2008, the date of acquisition, are available in the financial tables accompanying this press release.

Classmates Media:

    (in millions, except percentages)

Financial Highlights

  Q3 2009   Q3 2008   % Change
Services revenues   $ 38.3     $ 36.4     5 %
Advertising revenues     20.4       22.4     (9 %)
Segment revenues   $ 58.7     $ 58.7     --  
as a % of consolidated revenues     27 %     35 %    
             
Segment income from operations   $ 17.0     $ 12.2     40 %
Segment adjusted OIBDA(1)   $ 20.4     $ 15.6     31 %
as a % of segment revenues(1)     34.8 %     26.5 %    
             
    (in thousands, except percentages)

Metrics Highlights

  Q3 2009   Q3 2008   % Change
Segment pay accounts(3)     4,785       4,087     17 %
Net growth in segment pay accounts(3)     164       278      
Segment active accounts(3)     16,900       15,500     9 %

 

 

Communications:

    (in millions, except percentages)

Financial Highlights

  Q3 2009   Q3 2008   % Change
Services revenues   $ 42.1     $ 53.2     (21 %)
Advertising revenues     8.6       8.9     (3 %)
Segment revenues   $ 50.7     $ 62.1     (18 %)
as a % of consolidated revenues     23 %     37 %    
             
Segment income from operations   $ 15.6     $ 18.8     (17 %)
Segment adjusted OIBDA(1)   $ 19.7     $ 25.4     (22 %)
as a % of segment revenues(1)     39.0 %     40.9 %    
             
    (in thousands, except percentages)

Metrics Highlights

  Q3 2009   Q3 2008   % Change
Segment pay accounts(3)     1,440       1,821     (21 %)

 

 

Business Outlook:

The following forward-looking information includes certain projections made by management as of the date of this press release. The company does not intend to revise or update this information, except as required by law, and may not provide this type of information in the future. Due to a variety of factors, actual results may differ significantly from those projected. Factors include, without limitation, the factors referenced later in this announcement under the caption "Cautionary Information Regarding Forward-Looking Statements." These and other factors are discussed in more detail in the company's filings with the Securities and Exchange Commission.

Fourth-Quarter 2009 Guidance:

Fourth-Quarter 2009 (in millions)   Guidance
Revenues  

$235.0 - $243.0

Adjusted OIBDA(1)  

$56.0 - $61.0

Full-Year 2009 Guidance:

Full-Year 2009 (in millions)   Guidance
Revenues   $975.6 - $983.6
Adjusted OIBDA(1)   $243.5 - $248.5

The table below reconciles the company's guidance for operating income, a GAAP measure, to adjusted OIBDA.

Fourth-Quarter and Full-Year 2009   Q4 2009   Full-Year 2009
(in millions)   Guidance   Guidance
GAAP Operating Income   $29.1 - $34.1   $142.3 - $147.3
Depreciation   6.0   24.8
Amortization of intangible assets   8.6   34.9
Stock-based compensation   10.2   39.4
Restructuring charges   2.1   2.1
Adjusted OIBDA(1)   $56.0 - $61.0   $243.5 - $248.5

Investor Conference Call Today at 5:30 p.m. ET (2:30 p.m. PT):

United Online will host a conference call today at 5:30 p.m. ET (2:30 p.m. PT) to discuss its quarterly results. To participate, please dial 877-718-5098 (or 719-325-4797 outside of the U.S.), and provide the confirmation code, 5211343. A live webcast of the call, along with a presentation containing financial highlights for the quarter ended September 30, 2009, can also be accessed through the "investors" section of the company's Web site located at www.unitedonline.com. The presentation and a replay of the broadcast will be available on the Web site for seven days, or by dialing 888-203-1112 (or 719-457-0820 outside of the U.S.) and the confirmation code, 5211343.The telephone replay will be available through 5 p.m. ET on November 11, 2009.

Definitions of Non-GAAP Measures:

(1) Adjusted operating income before depreciation and amortization ("adjusted OIBDA") is defined by the company as operating income before depreciation; amortization; stock-based compensation; restructuring and related charges; and impairment of goodwill, intangible assets and long-lived assets. The company's definition of adjusted OIBDA has been modified from time to time. Management believes that because adjusted OIBDA excludes (i) certain non-cash expenses (such as depreciation, amortization, stock-based compensation, and impairment of goodwill, intangible assets and long-lived assets) and (ii) expenses that are not reflective of the company's core operating results over time (such as restructuring and related charges), this measure provides investors with additional useful information to measure the company's financial performance, particularly with respect to changes in performance from period to period. Management uses adjusted OIBDA to measure the company's performance. The company's board of directors has used this measure as a basis in determining certain compensation incentives for certain members of the company's management. Adjusted OIBDA is not determined in accordance with accounting principles generally accepted in the United States of America ("GAAP") and should be considered in addition to, not as a substitute for or superior to, financial measures determined in accordance with GAAP. A limitation associated with the use of adjusted OIBDA is that it does not reflect the periodic costs of certain tangible and intangible assets used in generating revenues in the company's business. Management evaluates the costs of such tangible and intangible assets through other financial activities such as evaluations of capital expenditures and purchase accounting. An additional limitation associated with this measure is that it does not include stock-based compensation expenses related to the company's workforce. Management compensates for this limitation by providing a summary of stock-based compensation expenses on the face of the consolidated statements of operations. A further limitation associated with the use of this measure is that it does not reflect the costs of restructuring and related charges and the impairment of goodwill, intangible assets and long-lived assets. Management compensates for this limitation by providing supplemental information about restructuring and related charges and impairment charges within its financial press releases and Securities and Exchange Commission ("SEC") filings, when applicable. An additional limitation associated with the use of this measure is that the term "adjusted OIBDA" does not have a standardized meaning. Therefore, other companies may use the same or a similarly named measure but exclude different items or use different computations, which may not provide investors a comparable view of the company's performance in relation to other companies. Management compensates for this limitation by presenting the most comparable GAAP measure, operating income, directly ahead of adjusted OIBDA within its financial press releases and by providing a reconciliation that shows and describes the adjustments made. A reconciliation to operating income is provided in the accompanying tables.

Adjusted OIBDA for each of the company's segments is defined by the company as segment income from operations, as set forth in the company's Forms 10-K and Forms 10-Q, before stock-based compensation, restructuring and related charges and the impairment of goodwill, intangible assets and long-lived assets. The company's definition of adjusted OIBDA for each of the company's segments has been modified from time to time. Management believes that because segment adjusted OIBDA and segment adjusted OIBDA as a percentage of segment revenues exclude (1) certain non-cash expenses (such as stock-based compensation, and the impairment of goodwill, intangible assets and long-lived assets); and (2) expenses that are not reflective of the segment's core operating results over time (such as restructuring and related charges), these measures provide investors with additional useful information to evaluate the company's segment financial performance, particularly with respect to changes in performance from period to period. Segment adjusted OIBDA and segment adjusted OIBDA as a percentage of segment revenues are not determined in accordance with GAAP and should be considered in addition to, not as a substitute for or superior to, financial measures determined in accordance with GAAP. A limitation associated with these measures is that they do not include stock-based compensation expenses related to the company's workforce. Management compensates for this limitation by providing a summary of stock-based compensation expenses on the face of the consolidated statements of operations. A further limitation associated with the use of these measures is that they do not reflect the costs of restructuring and related charges and impairment charges related to an operating segment. Management compensates for this limitation by providing supplemental information about restructuring and related charges and impairment charges by segment within its financial press releases and SEC filings, when applicable. A reconciliation to segment income from operations, its most comparable GAAP measure, is provided in the accompanying tables.

(2) Adjusted net income is defined by the company as net income before the after-tax effect of: stock-based compensation; amortization of intangible assets; restructuring and related charges; impairment of goodwill, intangible assets and long-lived assets; the cumulative effect of a change in accounting principle as a result of the adoption of Accounting Standards Codification 718, Compensation - Stock Compensation; and the re-measurement of certain deferred tax assets. Management believes that adjusted net income and adjusted diluted net income per common share provide investors with additional useful information to measure the company's financial performance, particularly with respect to changes in performance from period to period, because these measures are exclusive of (i) certain non-cash expenses (such as stock-based compensation, amortization, the cumulative effect of a change in accounting principle, and the impairment of goodwill, intangible assets and long-lived assets) and (ii) expenses that are not reflective of the company's core results over time (such as restructuring and related charges). Management also uses adjusted net income and adjusted diluted net income per common share for this purpose. Adjusted net income and adjusted diluted net income per common share are not determined in accordance with GAAP and should be considered in addition to, not as a substitute for or superior to, financial measures determined in accordance with GAAP. The limitations of adjusted net income and adjusted diluted net income per common share are that, similar to adjusted OIBDA, they do not include certain costs, and the terms "adjusted net income" and "adjusted diluted net income per common share" do not have standardized meanings. Therefore, other companies may use the same or similarly named measures but exclude different items or use different computations, which may not provide investors a comparable view of the company's performance in relation to other companies. Management compensates for this limitation by presenting the most comparable GAAP measures, net income and diluted net income per common share, directly ahead of adjusted net income and adjusted diluted net income per common share within its financial press releases and by providing a reconciliation of adjusted net income that shows and describes the adjustments made. A reconciliation of adjusted net income to net income, the most comparable GAAP measure, is provided in the accompanying tables.

(3) A pay account is defined as a member who has subscribed to, and paid for, our Classmates Media or Communications services, and whose subscription has not expired. A pay account does not equate to a unique subscriber since one subscriber could have several pay accounts. At any point in time, our pay account base includes a number of accounts receiving a free period of service as either a promotion or retention tool and a number of accounts that have notified us that they are terminating their service but whose service remains in effect.

Classmates Media segment active accounts are defined as the sum of all social networking pay accounts as of the date presented; the monthly average for the period of all free social networking accounts who have visited the company's domestic or international social networking Web sites (excluding The Names Database) at least once during the period; and the monthly average for the period of all online loyalty marketing members who have earned or redeemed points during such period. Communications segment active accounts include all Communications segment pay accounts as of the date presented combined with the number of free Internet access and email accounts that logged on to the company's services at least once during the preceding 31 days.

(4) Free cash flow is defined by the company as net cash provided by operating activities, less capital expenditures and including the excess tax benefits from stock-based compensation and cash paid for restructuring and related charges. Management believes that free cash flow provides investors with additional useful information to measure operating liquidity because it reflects the company's operating cash flows after investing in capital assets and prior to cash paid for restructuring and related charges. It also fully reflects the tax benefits realized by the company from stock-based compensation. This measure is used by management, and may also be useful for investors, to assess the company's ability to pay its quarterly dividend, repay debt obligations, generate cash flow for a variety of strategic opportunities, including reinvestment in the business, and effect potential acquisitions and share repurchases. Free cash flow is not determined in accordance with GAAP and should be considered in addition to, not as a substitute for or superior to, measures determined in accordance with GAAP. A limitation of free cash flow is that it does not represent the total increase or decrease in cash during the period. An additional limitation associated with the use of this measure is that the term "free cash flow" does not have a standardized meaning. Therefore, other companies may use the same or a similarly named measure but exclude different items or use different computations, which may not provide investors a comparable view of the company's performance in relation to othercompanies. Management compensates for this limitation by presenting the most comparable GAAP measure, net cash provided by operating activities, directly ahead of free cash flow within its financial press releases and by providing a reconciliation that shows and describes the adjustments made. A reconciliation to net cash provided by operating activities is provided in the accompanying tables.

(5) Consumer orders are orders delivered during the period that originated in the U.S. and Canada, primarily from the www.ftd.com Web site and the 1-800-SEND-FTD telephone number, and in the U.K. and the Republic of Ireland, primarily from the www.interflora.co.uk Web site and a toll-free telephone number. Orders originating with a florist or other retail location for delivery to consumers are not included.

Average order value represents the average U.S. Dollar amount received for consumer orders delivered during a period. This average U.S. Dollar amount is determined after translating the British Pound amounts received for orders delivered in the United Kingdom and the Republic of Ireland into U.S. Dollars. Average order value includes merchandise revenue and shipping and service fees paid by the consumer, less certain discounts and certain refunds.

About United Online®:

United Online, Inc. (Nasdaq: UNTD) is a leading provider of consumer products and services over the Internet, where the company's brands have attracted a large online audience that includes more than 60 million registered consumer accounts. The company's floral and related offerings include products and services for consumers and retail florists, as well as for other retail locations offering floral products and services, in the U.S., Canada, the United Kingdom, and the Republic of Ireland. The floral business utilizes the highly recognized FTD (www.ftd.com) and Interflora (www.interflora.co.uk) brands, both supported by the Mercury Man logo that is displayed in approximately 45,000 retail floral shops worldwide. The company's Classmates Media services include online social networking (www.classmates.com) and online loyalty marketing (www.mypoints.com) in North America. Classmates Media also operates online social networking Web sites in a number of European countries. The company's Communications services include value-priced Internet access and email provided by NetZero (www.netzero.com) and Juno (www.juno.com).

Headquartered in Woodland Hills, CA, United Online operates through a global network of locations in the U.S., Canada, the United Kingdom, Germany, and India. More information about United Online is available on the company's Web site located at: (www.unitedonline.com).

Cautionary Information Regarding Forward-Looking Statements:

This release contains forward-looking statements within the meaning of the "safe harbor" provisions of the Private Securities Litigation Reform Act of 1995, as amended, based on our current expectations, estimates and projections about our operations, industry, financial condition, performance, results of operations, and liquidity. Statements containing words such as "may," "believe," "anticipate," "expect," "intend," "plan," "project," "projections," "business outlook," "estimate," or similar expressions constitute forward-looking statements.These forward-looking statements include, but are not limited to, statements about future financial performance; revenues; operating expenses; operating income; capital expenditures; depreciation and amortization; and stock-based compensation. Potential factors that could cause actual results to differ materially from those in the forward-looking statements include, among others: the severity and duration of current economic conditions; the effect of competition; financial market risk resulting from fluctuations in foreign currency exchange rates, particularly the British Pound and Euro; the company's inability to retain or grow its free and pay accounts; the company's inability to acquire and retain florist members; the company's inability to increase or maintain its advertising revenues; failure to achieve expanded marketing opportunities and efficiencies and other benefits associated with the acquisition of FTD Group, Inc. and its subsidiaries ("FTD"), or to implement any or all planned marketing initiatives; the effects of seasonality; changes in stock-based compensation due to future equity issuances or other reasons; changes in amortization or depreciation due to a variety of factors; potential write down, reserve against or impairment of assets including receivables, goodwill, intangible assets or other assets; changes in tax laws, the company's business or other factors that would impact anticipated tax benefits; the company's inability to achieve the expected benefits of its reductions-in-force or any other cost-reduction initiatives; that the company will incur additional restructuring and related charges; risks associated with the commercialization of new services; the company's inability to enforce or defend its ownership and use of intellectual property; problems associated with the company's operations, systems or technologies; the company's inability to retain key customers, vendors and personnel; risks associated with litigation and governmental regulation; changes in marketing conditions and laws; changes in the floral industry; the inability to successfully integrate the financial, accounting and administrative functions of United Online, Inc. and FTD; the impact of, and restrictions associated with, the company's indebtedness; as well as the risk factors disclosed in the company's filings with the Securities and Exchange Commission (http://www.sec.gov), including, without limitation, information under the captions "Management's Discussion and Analysis of Financial Condition and Results of Operations" and "Risk Factors."Readers are cautioned not to place undue reliance on these forward-looking statements, which reflect management's analysis only as the date hereof.Any such forward-looking statements are not guarantees of future performance or results and involve risks and uncertainties that may cause actual performance and results to differ materially from those predicted.Reported results should not be considered an indication of future performance.Except as required by law, the company undertakes no obligation to publicly release the results of any revision to these forward-looking statements that may be made to reflect events or circumstances after the date hereof or to reflect the occurrence of unanticipated events.

UNITED ONLINE, INC.
Unaudited Condensed Consolidated Statements of Operations
(in thousands, except per share amounts)
                 
    Quarter Ended September 30,   Nine Months Ended September 30,
    2009   2008   2009   2008
                 
Revenues                
Services   $ 138,337     $ 133,999     $ 434,919     $ 378,083  
Products     77,869       35,158       305,723       35,158  
Total revenues     216,206       169,157       740,642       413,241  
Operating expenses:                

Cost of revenues - services(a)

    26,274       28,539       83,879       83,208  

Cost of revenues - products(a)

    58,288       26,305       223,466       26,305  
Sales and marketing(a)     46,146       42,376       155,584       114,966  
Technology and development(a)     15,700       14,983       49,637       40,406  
General and administrative(a)     28,111       23,096       88,632       66,754  
Amortization of intangible assets     9,013       4,966       26,252       9,824  
Restructuring charges     -       93       -       656  
Total operating expenses     183,532       140,358       627,450       342,119  
                 
Operating income     32,674       28,799       113,192       71,122  
                 
Interest income     498       1,053       1,184       4,037  
Interest expense     (7,542 )     (3,751 )     (24,547 )     (3,751 )
Other income, net     567       492       698       718  
                 
Income before income taxes     26,197       26,593       90,527       72,126  
Provision for income taxes     10,042       10,427       38,052       29,220  
Net income (b)   $ 16,155     $ 16,166     $ 52,475     $ 42,906  
Income allocated to participating securities (b)     (1,222 )     (982 )     (3,491 )     (2,710 )
Net income applicable to common stockholders (b)   $ 14,933     $ 15,184     $ 48,984     $ 40,196  
                 
Basic net income per common share (b)   $ 0.18     $ 0.20     $ 0.59     $ 0.57  
Shares used to calculate basic net income per common share(b)     84,028       74,108       83,372       70,382  
Diluted net income per common share (b)   $ 0.18     $ 0.20     $ 0.58     $ 0.56  
Shares used to calculate diluted net income per common share(b)     84,688       74,865       83,807       71,156  
                 
Shares outstanding at end of period     84,236       81,785       84,236       81,785  
                 
(a) Stock-based compensation was allocated as follows:                
Cost of revenues - services   $ 201     $ 381     $ 728     $ 775  
Cost of revenues - products     20       -       20       -  
Sales and marketing     1,421       2,135       4,120       5,528  
Technology and development     1,202       2,664       3,713       5,263  
General and administrative     6,748       4,775       20,623       16,540  
Total stock-based compensation   $ 9,592     $ 9,955     $ 29,204     $ 28,106  
                 
(b) The Company computes earnings per share in accordance with Financial Accounting Standards Board ("FASB") Accounting Standards Codification ("ASC") 260, which requires the allocation of net income between common stockholders and participating securities when computing earnings per share. ASC 260 has been retroactively applied to the company's unaudited condensed consolidated statement of operations for the quarter and nine months ended September 30, 2008 and did not have a material impact on the calculation of basic or diluted net income per share applicable to common stockholders.
 
UNITED ONLINE, INC.
Unaudited Reconciliations of Non-GAAP Financial Data
(in thousands)
                 
Unaudited Reconciliation of Operating Income to Adjusted Operating Income Before Depreciation and Amortization (OIBDA) (1)
                 
    Quarter Ended September 30,   Nine Months Ended September 30,
    2009   2008   2009   2008
Operating income   $ 32,674   $ 28,799   $ 113,192   $ 71,122
Depreciation     6,177     5,348     18,809     15,673
Amortization of intangible assets     9,013     4,966     26,252     9,824
Operating income before depreciation and amortization     47,864     39,113     158,253     96,619
Stock-based compensation     9,592     9,955     29,204     28,106
Restructuring charges     -     93     -     656
Adjusted operating income before depreciation and amortization   $ 57,456   $ 49,161   $ 187,457   $ 125,381
                 
                 
Unaudited Reconciliation of Segment Income from Operations to Segment Adjusted OIBDA(1)
                 
    Quarter Ended September 30,   Nine Months Ended September 30,
    2009   2008   2009   2008
FTD:                
Segment income from operations   $ 15,253   $ 8,184   $ 58,392   $ 8,184
Stock-based compensation     2,005     -     6,058     -
Segment adjusted operating income before depreciation and amortization   $ 17,258   $ 8,184   $ 64,450   $ 8,184
                 
Classmates Media:                
Segment income from operations   $ 16,998   $ 12,158   $ 43,276   $ 28,048
Stock-based compensation     3,451     3,435     10,881     10,006
Segment adjusted operating income before depreciation and amortization   $ 20,449   $ 15,593   $ 54,157   $ 38,054
                 
Communications:                
Segment income from operations   $ 15,613   $ 18,771   $ 56,585   $ 60,387
Stock-based compensation     4,136     6,520     12,265     18,100
Restructuring charges     -     93     -     656
Segment adjusted operating income before depreciation and amortization   $ 19,749   $ 25,384   $ 68,850   $ 79,143
                         

UNITED ONLINE, INC.

Unaudited Reconciliation of Net Income to Adjusted Net Income(2)
(in thousands, except per share amounts)
                 
    Quarter Ended September 30,   Nine Months Ended September 30,
    2009   2008   2009   2008
                 
                 

Net income

  $ 16,155     $ 16,166     $ 52,475     $ 42,906  

Income allocated to participating securities

    (1,222 )     (982 )     (3,815 )     (2,710 )

Net income applicable to common stockholders

    14,933       15,184       48,660       40,196  
                 
Add:                
Stock-based compensation     9,592       9,955       29,204       28,106  
Amortization of intangible assets     9,013       4,966       26,252       9,824  
Restructuring charges     -       93       -       656  
      33,538       30,198       104,116       78,782  
                 
Income tax effect of adjusting entries     (5,259 )     (4,779 )     (15,706 )     (11,620 )

Adjusted net income applicable to common stockholders

  $ 28,279     $ 25,419     $ 88,410     $ 67,162  
                 
GAAP Earnings Per Share:                

Basic net income per common share

  $ 0.18     $ 0.20     $ 0.59     $ 0.57  

Shares used to calculate basic net income per common share

    84,028       74,108       83,372       70,382  

Diluted net income per common share

  $ 0.18     $ 0.20     $ 0.58     $ 0.56  

Shares used to calculate diluted net income per common share

    84,688       74,865       83,807       71,156  
                 
Adjusted Earnings Per Share:                

Adjusted basic net income per common share

  $ 0.34     $ 0.34     $ 1.06     $ 0.95  

Shares used to calculate adjusted basic net income per common share

    84,028       74,108       83,372       70,382  

Adjusted diluted net income per common share(a)

  $ 0.33     $ 0.34     $ 1.05     $ 0.94  

Shares used to calculate adjusted diluted net income per common share (a)

    84,878       74,985       84,075       71,161  
                 
                 

(a) Includes the adjustment of shares used to calculate diluted net income per common share resulting from the elimination of stock-based compensation.

 
UNITED ONLINE, INC.
Unaudited Condensed Consolidated Balance Sheets
(in thousands)
         
    September 30,

2009

  December 31,

2008

         
ASSETS        
Cash and cash equivalents   $ 121,424   $ 104,514
Accounts receivable, net     52,288     58,901
Deferred tax assets, net     14,867     16,170
Property and equipment, net     60,501     61,822
Goodwill and intangible assets, net     762,906     779,584
Other assets     41,740     52,536
Total assets   $ 1,053,726   $ 1,073,527
         
LIABILITIES AND STOCKHOLDERS' EQUITY        
Accounts payable   $ 55,230   $ 83,372
Accrued liabilities     39,011     43,148
Member redemption liability     24,890     25,976
Deferred revenue     80,862     83,261
Debt, net of discounts     374,011     413,477
Deferred tax liabilities, net     48,139     60,834
Other liabilities     19,541     19,342
Total liabilities     641,684     729,410
         
Stockholders' equity     412,042     344,117
         
Total liabilities and stockholders' equity   $ 1,053,726   $ 1,073,527
         
UNITED ONLINE, INC.
Unaudited Condensed Consolidated Statements of Cash Flows
(in thousands)
                 
    Quarter Ended September 30,   Nine Months Ended September 30,
    2009   2008   2009   2008
CASH FLOWS FROM OPERATING ACTIVITIES:                
Net income   $ 16,155     $ 16,166     $ 52,475     $ 42,906  
                 
Adjustments to reconcile net income to net cash provided by operating activities:                
Depreciation, amortization and stock-based compensation     24,782       20,269       74,265       53,603  
Accretion of discounts and amortization of debt issue costs     1,061       447       3,883       447  
Provision for doubtful accounts receivable     1,811       402       4,687       988  
Deferred taxes and other     1,130       3,802       (4,089 )     3,907  
Tax benefits (shortfalls) from equity awards     (1,078 )     161       (2,704 )     386  
Excess tax benefits from equity awards     (81 )     (75 )     (94 )     (339 )
Change in operating assets and liabilities (excluding the effects of acquisitions):                
Accounts receivable     (4,638 )     2,779       2,211       4,066  
Other assets     2,466       (1,700 )     10,312       5,073  
Accounts payable and accrued liabilities     (9,905 )     (6,201 )     (33,933 )     (20,411 )
Member redemption liability     74       (340 )     (1,086 )     1,787  
Deferred revenue     (3,049 )     1,629       (1,254 )     9,916  
Other liabilities     (507 )     (1,848 )     (398 )     (1,748 )
Net cash provided by operating activities     28,221       35,491       104,275       100,581  
                 
CASH FLOWS FROM INVESTING ACTIVITIES:                
Purchases of property and equipment     (4,758 )     (4,227 )     (17,190 )     (11,483 )
Purchases of short-term investments     -       -       -       (120,378 )
Proceeds from maturities of short-term investments     -       34,465       -       82,765  
Proceeds from sales of short-term investments     -       91,841       -       106,364  
Cash paid for acquisitions, net of cash acquired     -       (303,995 )     -       (307,160 )
Proceeds from sales of assets, net     -       16       14       45  
Net cash used for investing activities     (4,758 )     (181,900 )     (17,176 )     (249,847 )
                 
CASH FLOWS FROM FINANCING ACTIVITIES:                
Proceeds from term loans and revolver     -       421,041       -       421,041  
Payments on term loans and revolver     (9,452 )     (302,280 )     (42,930 )     (302,280 )
Payments on capital leases     -       (5 )     -       (13 )
Payments for debt issue costs     -       (249 )     -       (249 )
Proceeds from exercises of stock options     410       618       535       1,661  
Proceeds from employee stock purchase plan     -       -       2,490       2,576  
Repurchases of common stock     (1,843 )     (1,257 )     (5,217 )     (8,381 )
Payments for dividends     (9,203 )     (14,857 )     (27,118 )     (44,326 )
Excess tax benefits from equity awards     81       75       94       339  
Net cash provided by (used for) financing activities     (20,007 )     103,086       (72,146 )     70,368  
                 
Effect of foreign currency exchange rate changes on cash and cash equivalents     546       (674 )     1,957       (939 )
                 
Change in cash and cash equivalents     4,002       (43,997 )     16,910       (79,837 )
Cash and cash equivalents, beginning of period     117,422       113,667       104,514       149,507  
Cash and cash equivalents, end of period   $ 121,424     $ 69,670     $ 121,424     $ 69,670  
                                 
UNITED ONLINE, INC.
Unaudited Reconciliation of Net Cash Provided by Operating Activities to Free Cash Flow(4)
(in thousands)
                 
                 
    Quarter Ended September 30,   Nine Months Ended September 30,
    2009   2008   2009   2008
Net cash provided by operating activities   $ 28,221     $ 35,491     $ 104,275     $ 100,581  
Add (deduct):                
Capital expenditures     (4,758 )     (4,227 )     (17,190 )     (11,483 )
Excess tax benefits from equity awards     81       75       94       339  
Cash paid for restructuring charges     -       119       -       546  
Free cash flow   $ 23,544     $ 31,458     $ 87,179     $ 89,983  
                                 
UNITED ONLINE, INC.
Unaudited Segment Information
(in thousands)
                 
    Quarter Ended September 30,   Nine Months Ended September 30,
    2009   2008   2009   2008

FTD

               
Revenues:                
Services   $ 28,535     $ 13,122     $ 93,690     $ 13,122  
Products     77,869       35,158       305,723       35,158  
Advertising     1,122       -       5,316       -  
Total revenues     107,526       48,280       404,729       48,280  
                 
Operating expenses:                
Cost of revenues     62,995       28,272       238,701       28,272  
Sales and marketing     16,757       7,247       67,684       7,247  
Technology and development     3,462       914       10,319       914  
General and administrative     10,236       4,081       33,100       4,081  
Amortization of intangible assets     6,698       2,719       19,891       2,719  
Total operating expenses     100,148       43,233       369,695       43,233  
                 
Operating income     7,378       5,047       35,034       5,047  
                 
Depreciation     1,177       418       3,467       418  
Amortization     6,698       2,719       19,891       2,719  
Segment income from operations     15,253       8,184       58,392       8,184  

Stock-based compensation

    2,005       -       6,058       -  
Segment adjusted operating income before depreciation and amortization   $ 17,258     $ 8,184     $ 64,450     $ 8,184  
                 

Classmates Media

               
Revenues:                
Services   $ 38,283     $ 36,386     $ 115,222     $ 101,761  
Advertising     20,399       22,360       60,088       65,882  
Total revenues     58,682       58,746       175,310       167,643  
                 
Operating expenses:                
Cost of revenues     9,416       11,407       30,206       33,158  
Sales and marketing     19,229       21,576       58,318       62,207  
Technology and development     6,299       6,102       21,148       17,028  
General and administrative     9,288       9,679       30,074       33,529  
Amortization of intangible assets     2,053       1,984       5,572       6,119  
Total operating expenses     46,285       50,748       145,318       152,041  
                 
Operating income     12,397       7,998       29,992       15,602  
                 
Depreciation     2,548       2,176       7,712       6,327  
Amortization     2,053       1,984       5,572       6,119  
Segment income from operations     16,998       12,158       43,276       28,048  
Stock-based compensation     3,451       3,435       10,881       10,006  
Segment adjusted operating income before depreciation and amortization   $ 20,449     $ 15,593     $ 54,157     $ 38,054  
                 

Communications

               

Revenues:

               
Services   $ 42,050     $ 53,208     $ 135,757     $ 168,763  
Advertising     8,629       8,923       27,047       28,555  
Total revenues     50,679       62,131       162,804       197,318  
                 
Operating expenses:                
Cost of revenues     12,187       15,165       38,608       48,083  
Sales and marketing     10,805       13,553       31,612       45,512  
Technology and development     5,939       7,967       18,170       22,464  
General and administrative     8,587       9,336       25,460       29,144  
Amortization of intangible assets     262       263       788       986  
Restructuring charges     -       93       -       656  
Total operating expenses     37,780       46,377       114,638       146,845  
                 
Operating income     12,899       15,754       48,166       50,473  
                 
Depreciation     2,452       2,754       7,630       8,928  
Amortization     262       263       789       986  
Segment income from operations     15,613       18,771       56,585       60,387  
Stock-based compensation     4,136       6,520       12,265       18,100  
Restructuring charges     -       93       -       656  
Segment adjusted operating income before depreciation and amortization   $ 19,749     $ 25,384     $ 68,850     $ 79,143  
                 
Consolidated adjusted operating income before depreciation and amortization   $ 57,456     $ 49,161     $ 187,457     $ 125,381  
                 
Reconciliation of segment revenues to consolidated revenues:              
FTD   $ 107,526     $ 48,280     $ 404,729     $ 48,280  
Classmates Media     58,682       58,746       175,310       167,643  
Communications     50,679       62,131       162,804       197,318  
Intersegment eliminations     (681 )     -       (2,201 )     -  
Consolidated revenues   $ 216,206     $ 169,157     $ 740,642     $ 413,241  
                 
Reconciliation of segment operating expenses to consolidated operating expenses:          
FTD   $ 100,148     $ 43,233     $ 369,695     $ 43,233  
Classmates Media     46,285       50,748       145,318       152,041  
Communications     37,780       46,377       114,638       146,845  
Intersegment eliminations     (681 )     -       (2,201 )     -  
Consolidated operating expenses   $ 183,532     $ 140,358     $ 627,450     $ 342,119  
                 
Reconciliation of segment income from operations to consolidated operating income:          
FTD   $ 15,253     $ 8,184     $ 58,392     $ 8,184  
Classmates Media     16,998       12,158       43,276       28,048  
Communications     15,613       18,771       56,585       60,387  
Total segment income from operations     47,864       39,113       158,253       96,619  
Depreciation     (6,177 )     (5,348 )     (18,809 )     (15,673 )
Amortization of intangible assets     (9,013 )     (4,966 )     (26,252 )     (9,824 )
Consolidated operating income   $ 32,674     $ 28,799     $ 113,192     $ 71,122  
                                 
UNITED ONLINE, INC.
Unaudited Selected Quarterly Historical Key Metrics (a)
                     
                     
    September 30,

2009

  June 30,

2009

  March 31,

2009

  December 31,

2008

  September 30,

2008

                     
Consolidated:                    
Revenues (in thousands)   $ 216,206     $ 260,789     $ 263,647     $ 256,162     $ 169,157  
                     
FTD:                    
Basis of Presentation(b)                   Combined
Revenues (in thousands)   $ 107,526     $ 149,216     $ 147,987     $ 133,685     $ 121,427  
% of consolidated revenues     50 %     57 %     56 %     52 %     N/A  
                     
Consumer orders(5) (in thousands)     1,075       1,711       1,691       1,467       1,154  
Average order value(5)   $ 61.29     $ 59.78     $ 57.70     $ 58.80     $ 64.37  
Average foreign currency exchange rate: GBP to USD     1.64       1.55       1.43       1.56       1.90  
                     
Classmates Media:                    
Segment revenues (in thousands)   $ 58,682     $ 58,155     $ 58,473     $ 62,592     $ 58,746  
% of consolidated revenues     27 %     22 %     22 %     24 %     35 %
                     
Pay accounts (in thousands)     4,785       4,621       4,563       4,319       4,087  
Segment churn©     3.8 %     4.3 %     4.1 %     4.4 %     4.1 %
ARPU(d)   $ 2.71     $ 2.81     $ 2.87     $ 2.98     $ 3.07  
Segment active accounts(in millions)     16.9       16.4       16.8       16.0       15.5  
                     
Communications:                    
Segment revenues (in thousands)   $ 50,679     $ 54,147     $ 57,978     $ 60,120     $ 62,131  
% of consolidated revenues     23 %     21 %     22 %     23 %     37 %
                     
Pay accounts (in thousands):                    
Access     1,118       1,203       1,316       1,388       1,468  
Other     322       329       337       347       353  
Total Communications pay accounts     1,440       1,532       1,653       1,735       1,821  
                     
Segment churn©     4.6 %     4.9 %     4.8 %     4.3 %     4.4 %
ARPU(d)   $ 9.43     $ 9.55     $ 9.45     $ 9.31     $ 9.49  
Segment active accounts(in millions)     2.3       2.4       2.6       2.7       2.8  
                     
(a) More information on the financial results for these quarters can be found in the company's filings with the Securities and Exchange Commission.
                     
(b) Combined quarterly results were calculated by adding historical results prior to the FTD acquisition (July 1, 2008 through August 25, 2008) to FTD's results following the acquisition (August 26, 2008 through September 30, 2008). The company has not verified the accuracy of the pre-acquisition historical results of FTD and makes no representations with respect to such information.
                     
© Churn is calculated as the total number of pay accounts that terminated or expired in a period divided by the average number of pay accounts for the same period, divided by the number of months in that period.
                     
(d) ARPU is calculated by dividing billable services revenues for a period by the average number of pay accounts for that period, divided by the number of months in that period.

SOURCE: United Online, Inc.

United Online, Inc.
Investors:
Erik Randerson, CFA
818-287-3350
investor@untd.com
or
Press:
Scott Matulis
818-287-3388
pr@untd.com

Copyright Business Wire 2009

Back to top

close
© 2001-2008 United Online, Inc. United Online is a registered trademark and the United Online logo is a trademark of United Online, Inc.