Active Network Reports Third Quarter 2011 Results
- Quarterly Revenues Increase 23% Year-Over-Year to $89.6 Million
- Quarterly Adjusted EBITDA of $12.7 Million, Up 36% Over the Prior
Year Period
- YTD Total Net Revenue Up 20% Over the Prior Year Period and YTD
Adjusted EBITDA Up 60% Over the Prior Year Period
SAN DIEGO, Nov 10, 2011 (BUSINESS WIRE) -- The
Active Network, Inc. (NYSE: ACTV), the leading provider of
organization-based cloud computing applications, today announced its
financial results for the third quarter of 2011.
Q3 2011 Financial Highlights:
(All comparisons are made to the third quarter of 2010)
-
Total net revenue was $89.6 million, up 23% from $73.1 million.
-
Technology revenue constituted 85%, or $76.3 million of total net
revenue, up 22% from $62.4 million.
-
Marketing Services revenue constituted 15%, or $13.3 million of total
net revenue, up 24% from $10.7 million.
-
Loss from operations narrowed to $412,000 compared to a loss of $2.3
million.
-
Net loss narrowed to $1.4 million compared to a net loss of $3.8
million.
-
Adjusted EBITDA, a non-GAAP financial measure, grew 36% to $12.7
million, from $9.3 million.
-
Cash flow from operations was $61.6 million, up 52%, as compared to
$40.5 million.
-
The Company closed the quarter with cash and cash equivalents of
$139.0 million.
-
For the nine months ended September 30, 2011, total net revenue was up
20% to $261.3 million and Adjusted EBITDA was up 60% to $35.7 million.
"We had a strong third quarter, delivering year-over-year revenue growth
of 23%, exceeding expectations and increasing year-to-date revenues 20%
over the prior year period," said Dave Alberga, CEO of Active Network.
"Solid growth in our technology segment was driven by the increased
adoption of our technology solutions. We continue to demonstrate our
leadership position in the industry as we leverage our
organizational-based solutions platform to further penetrate key
customer groups, like our faith-based, outdoors verticals and winter
sports. Since the beginning of 2011, we have managed greater than $1.7B
gross registration fees through our proprietary cloud-based platform.
Our business has consistently outperformed, despite a more challenging
economic environment, as we benefit from our diversified customer base
and long-term contracts that result in predictable, recurring revenue."
"Our results demonstrate our ability to achieve strong top line results
while continuing to invest for future growth in key areas such as sales
and technology," explained Scott Mendel, CFO of Active Network. "One of
the main drivers of our technology revenues is the number of
registrations transacted through our cloud applications, and this
quarter, we grew net registration revenue 17% over the same period last
year. We believe our continued expansion in core markets and success in
scaling our business will accelerate us towards our target long-term
operating model."
Q3 2011 Key Business Highlights:
- Active
Network announced the appointment of twenty-year global technology
veteran, Darko Dejanovic, in the newly-created role of chief
technology, product and innovation officer. Dejanovic is leading the
Company's global technology and product strategy and operations. The
Company believes his expertise in growing global B2B and B2C
technology and online media companies should be instrumental in
advancing Active Network to further technology innovation and growth.
-
This quarter, the Company implemented and started recognizing revenue
on the State of Ohio contract for hunting and fishing registrations.
-
During the quarter, the Company continued to grow and solidify its
leading position in the faith-based market, now serving over 3,500
churches.
- Active.com(R),
a media property of Active
Network, announced the Active.com Couch-to-5K(R) training plan, a
new iPhone application that encourages people to get off the couch and
onto the roads.
Today, Active Network also announced the acquisition of Resort
Technology Partners (RTP), a leading provider of enterprise software
serving the ski resort and recreation markets. The addition of RTP as
part of the Active Network portfolio of companies marks the Company's
entry into a strategic, sports market within the broader activities
space, and is aligned with the Company's strategy to use acquisitions to
accelerate penetration into existing markets.
Business Outlook
For the fourth quarter of 2011, Active Network is targeting total net
revenue to be in the range of $72 million to $76 million, with
registration growth of approximately 12% to 14%, and revenue per
registration growth of approximately 1% to 3% compared to the same
period in the prior year. The Company expects a net loss in the range of
$15 million to $13 million and is targeting for Adjusted EBITDA in the
range of $1 to $3 million.
Inclusive of the fourth quarter of 2011, the Company expects total net
revenue in 2011 to be in the range of $333 million to $337 million, a
net loss in the range of $22 million to $20 million and Adjusted EBITDA
in the range of $36.7 to $38.7 million.
Conference Call Information
Active Network will host a conference call to discuss third quarter 2011
results today at 5:00 p.m. Eastern Time (2:00 p.m. Pacific Time). The
conference call dial-in number is 800-688-0836 for domestic participants
and 617-614-4072 for international participants. A live webcast of the
conference call will also be available and can be accessed within the
investor relations section of Active Network's corporate website at: http://www.activenetwork.com/investors.
A replay of the call will be available starting at 8:00 p.m. Eastern
Time (5:00 p.m. Pacific Time) on November 10, 2011 through 11:59 p.m.
Eastern Time (8:59 p.m. Pacific Time) on November 12, 2011. To listen to
the replay, dial 888-286-8010 (or 617-801-6888 outside of the United
States) and use the passcode 6015-8109. The webcast will also be
available via webcast within the investor relations section of the
Company's website at: http://www.investors.activenetwork.com.
About The Active Network, Inc.
The Active Network, Inc. is the leading provider of organization-based
cloud computing applications--serving the business events, community
activities, outdoors, and sports markets-- with over 47,000 global
business customers and 70 million annual transactions reported last
year. Our technology platform, ActiveWorks(R), transforms the way
organizers manage their activities and events by automating online
registrations and streamlining other critical management functions,
while also driving consumer participation to their events. Our flagship
media property, Active.com(R), is the leading online community for people
who want to discover, participate in, and share activities about which
they are passionate. Headquartered in San Diego, California since 1999,
the company has over 25 offices worldwide. To learn more, visit www.ActiveNetwork.com
or www.Active.com.
Follow Active Network on Twitter @ActiveNetwork,
@Active
and on Facebook.
Note With Respect to Non-GAAP Financial Measures
In addition to using GAAP financial results, the Company's management
measures and reports non-GAAP financial measures, including Adjusted
EBITDA, Non-GAAP net income (loss) and Non-GAAP net income (loss) per
share. The most directly comparable GAAP financial results for these
non-GAAP financial measures are Net income (loss), Net income (loss) and
Net income (loss) per share, respectively. Management uses these
non-GAAP financial measures to evaluate the Company's performance and
operations. Management also uses these non-GAAP financial measures for
business planning, to evaluate acquisition opportunities and as a
measurement to create incentives and to compensate the Company's
management team. In addition, management believes the exclusion or
inclusion of certain amounts in calculating these non-GAAP financial
measures can provide a useful measure to investors for period-to-period
comparisons. These non-GAAP financial measures, however, should be used
in addition to, and in conjunction with, the Company's financial results
presented in accordance with GAAP. The Company strongly encourages
investors to review its financial statements in their entirety and to
not rely on any single financial measure. Because non-GAAP financial
measures are not standardized, it may not be possible to compare the
Company's results with other companies' non-GAAP financial measures
having the same or similar names. Please see Reconciliation of GAAP to
Non-GAAP Results below for a reconciliation of our GAAP to non-GAAP
financial measures.
Forward-Looking Statements
The Active Network, Inc. cautions you that the statements included in
this press release that are not a description of historical facts are
forward-looking statements within the meaning of the federal securities
laws. Any such statements are subject to substantial risks and
uncertainties, including the Company's ability to generate revenue and
control expenses in order to achieve and maintain profitability, the
Company's ability to maintain an adequate rate of growth, including
growing its registrations and revenue from registrations, and the
Company's ability to successfully manage its acquisitions and
investments in businesses, applications and technologies, as well as the
other risks detailed from time to time in the reports it files with the
Securities and Exchange Commission. As a result of these risks and
uncertainties, the Company's actual results may differ materially from
those expressed in any forward-looking statements. You are cautioned not
to place undue reliance on these forward-looking statements, which speak
only as of the date hereof. All forward-looking statements are qualified
in their entirety by this cautionary statement and the Company
undertakes no obligation to revise or update this press release to
reflect events or circumstances after the date hereof.
|
| THE ACTIVE NETWORK, INC. |
| CONSOLIDATED STATEMENTS OF OPERATIONS |
| (In thousands, except per share data) |
| (Unaudited) |
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
Nine Months Ended |
|
|
September 30, |
|
September 30, |
|
|
|
2011 |
|
|
|
2010 |
|
|
|
2011 |
|
|
|
2010 |
|
|
Net Revenue:
|
|
|
|
|
|
|
|
|
|
Technology revenue
|
|
$
|
76,341
|
|
|
$
|
62,400
|
|
|
$
|
225,002
|
|
|
$
|
188,504
|
|
|
Marketing services revenue
|
|
|
13,287
|
|
|
|
10,693
|
|
|
|
36,343
|
|
|
|
29,473
|
|
|
Total net revenue
|
|
|
89,628
|
|
|
|
73,093
|
|
|
|
261,345
|
|
|
|
217,977
|
|
|
|
|
|
|
|
|
|
|
|
Cost of net revenue:
|
|
|
|
|
|
|
|
|
|
Cost of technology revenue
|
|
|
38,291
|
|
|
|
29,308
|
|
|
|
109,986
|
|
|
|
88,682
|
|
|
Cost of marketing services revenue
|
|
|
1,599
|
|
|
|
1,816
|
|
|
|
4,241
|
|
|
|
4,562
|
|
|
Total cost of net revenue
|
|
|
39,890
|
|
|
|
31,124
|
|
|
|
114,227
|
|
|
|
93,244
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit
|
|
|
49,738
|
|
|
|
41,969
|
|
|
|
147,118
|
|
|
|
124,733
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
Sales and marketing
|
|
|
17,116
|
|
|
|
15,041
|
|
|
|
52,970
|
|
|
|
44,799
|
|
|
Research and development
|
|
|
17,628
|
|
|
|
15,048
|
|
|
|
50,181
|
|
|
|
46,400
|
|
|
General and administrative
|
|
|
11,737
|
|
|
|
10,101
|
|
|
|
34,633
|
|
|
|
32,958
|
|
|
Amortization of intangibles
|
|
|
3,669
|
|
|
|
4,029
|
|
|
|
11,090
|
|
|
|
12,149
|
|
|
Total operating expenses
|
|
|
50,150
|
|
|
|
44,219
|
|
|
|
148,874
|
|
|
|
136,306
|
|
|
|
|
|
|
|
|
|
|
|
Loss from operations
|
|
|
(412
|
)
|
|
|
(2,250
|
)
|
|
|
(1,756
|
)
|
|
|
(11,573
|
)
|
|
|
|
|
|
|
|
|
|
|
Interest income
|
|
|
32
|
|
|
|
43
|
|
|
|
91
|
|
|
|
113
|
|
|
Interest expense
|
|
|
(109
|
)
|
|
|
(1,325
|
)
|
|
|
(2,799
|
)
|
|
|
(4,089
|
)
|
|
Other income (expense), net
|
|
|
(33
|
)
|
|
|
762
|
|
|
|
109
|
|
|
|
141
|
|
|
Loss before provision for income taxes
|
|
|
(522
|
)
|
|
|
(2,770
|
)
|
|
|
(4,355
|
)
|
|
|
(15,408
|
)
|
|
Provision for income taxes
|
|
|
910
|
|
|
|
1,064
|
|
|
|
2,490
|
|
|
|
2,772
|
|
|
Net loss
|
|
|
(1,432
|
)
|
|
|
(3,834
|
)
|
|
|
(6,845
|
)
|
|
|
(18,180
|
)
|
|
Accretion of redeemable convertible preferred stock
|
|
|
-
|
|
|
|
(7,055
|
)
|
|
|
(11,810
|
)
|
|
|
(20,828
|
)
|
|
Net loss attributable to common stockholders
|
|
$
|
(1,432
|
)
|
|
$
|
(10,889
|
)
|
|
$
|
(18,655
|
)
|
|
$
|
(39,008
|
)
|
|
Net loss per share attributable to common stockholders:
|
|
|
|
|
|
|
|
|
|
Basic and diluted
|
|
$
|
(0.03
|
)
|
|
$
|
(1.51
|
)
|
|
$
|
(0.62
|
)
|
|
$
|
(5.53
|
)
|
|
Weighted-average shares used to compute net loss
|
|
|
|
|
|
|
|
|
|
per share attributable to common stockholders:
|
|
|
|
|
|
|
|
|
|
Basic and diluted
|
|
|
53,701
|
|
|
|
7,228
|
|
|
|
29,993
|
|
|
|
7,050
|
|
|
|
|
| THE ACTIVE NETWORK, INC. |
| CONSOLIDATED BALANCE SHEETS |
| (In thousands) |
|
|
|
|
|
|
|
|
|
September 30, |
|
December 31, |
|
|
|
|
2011 |
|
|
|
2010 |
|
|
|
|
(Unaudited) |
|
|
| Assets |
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
|
$
|
139,023
|
|
|
$
|
31,441
|
|
|
Restricted cash
|
|
|
|
5,000
|
|
|
|
5,000
|
|
|
Accounts receivable, net
|
|
|
|
61,192
|
|
|
|
34,096
|
|
|
Inventories
|
|
|
|
1,102
|
|
|
|
-
|
|
|
Prepaid expenses and other current assets
|
|
|
|
4,914
|
|
|
|
4,181
|
|
|
Total current assets
|
|
|
|
211,231
|
|
|
|
74,718
|
|
|
|
|
|
|
|
|
Property and equipment, net
|
|
|
|
28,936
|
|
|
|
28,181
|
|
|
Software development costs, net
|
|
|
|
43,620
|
|
|
|
37,013
|
|
|
Goodwill
|
|
|
|
213,357
|
|
|
|
207,113
|
|
|
Intangible assets, net
|
|
|
|
32,429
|
|
|
|
41,208
|
|
|
Deposits and other assets
|
|
|
|
2,040
|
|
|
|
2,315
|
|
|
Total assets
|
|
|
$
|
531,613
|
|
|
$
|
390,548
|
|
|
|
|
|
|
|
| Liabilities, preferred stock and stockholders' equity (deficit) |
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
|
Accounts payable
|
|
|
$
|
4,503
|
|
|
$
|
5,372
|
|
|
Registration fees payable
|
|
|
|
76,172
|
|
|
|
40,667
|
|
|
Accrued expenses
|
|
|
|
36,103
|
|
|
|
32,172
|
|
|
Deferred revenue
|
|
|
|
52,672
|
|
|
|
34,013
|
|
|
Current portion of debt
|
|
|
|
-
|
|
|
|
16,866
|
|
|
Capital lease obligations, current portion
|
|
|
|
2,906
|
|
|
|
1,983
|
|
|
Other current liabilities
|
|
|
|
2,576
|
|
|
|
1,630
|
|
|
Total current liabilities
|
|
|
|
174,932
|
|
|
|
132,703
|
|
|
|
|
|
|
|
|
Debt, net of current portion
|
|
|
|
-
|
|
|
|
27,537
|
|
|
Capital lease obligations, net of current portion
|
|
|
|
649
|
|
|
|
1,663
|
|
|
Other long-term liabilities
|
|
|
|
5,644
|
|
|
|
4,353
|
|
|
Deferred tax liability
|
|
|
|
19,556
|
|
|
|
17,960
|
|
|
Total liabilities
|
|
|
|
200,781
|
|
|
|
184,216
|
|
|
|
|
|
|
|
|
Convertible preferred stock
|
|
|
|
-
|
|
|
|
21,187
|
|
|
Redeemable convertible preferred stock
|
|
|
|
-
|
|
|
|
371,126
|
|
|
Total preferred stock
|
|
|
|
-
|
|
|
|
392,313
|
|
|
|
|
|
|
|
|
Stockholders' equity (deficit):
|
|
|
|
|
|
|
Common stock
|
|
|
|
55
|
|
|
|
9
|
|
|
Treasury stock
|
|
|
|
(11,959
|
)
|
|
|
(11,959
|
)
|
|
Additional paid-in capital
|
|
|
|
602,194
|
|
|
|
65,224
|
|
|
Accumulated other comprehensive income
|
|
|
|
7,318
|
|
|
|
8,866
|
|
|
Accumulated deficit
|
|
|
|
(266,776
|
)
|
|
|
(248,121
|
)
|
|
Total stockholders' equity (deficit)
|
|
|
|
330,832
|
|
|
|
(185,981
|
)
|
|
Total liabilities, preferred stock and stockholders' equity (deficit)
|
|
|
$
|
531,613
|
|
|
$
|
390,548
|
|
|
| THE ACTIVE NETWORK, INC. |
| SUPPLEMENTARY DATA |
| (In thousands, except revenue per registration) |
| (Unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Operational Data: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
|
Nine Months Ended |
|
|
|
|
|
September 30, |
|
% |
|
September 30, |
|
% |
|
|
|
|
2011 |
|
|
2010 |
|
change |
|
|
2011 |
|
|
2010 |
|
change |
|
Net registration revenue
|
|
|
$
|
60,893
|
|
$
|
52,074
|
|
17%
|
|
$
|
182,067
|
|
$
|
158,315
|
|
15%
|
|
Registrations
|
|
|
|
23,513
|
|
|
20,474
|
|
15%
|
|
|
62,969
|
|
|
54,859
|
|
15%
|
|
Net registration revenue per registration
|
|
|
$
|
2.59
|
|
$
|
2.54
|
|
2%
|
|
$
|
2.89
|
|
$
|
2.89
|
|
0%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Gross Profit Margin: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
% or |
|
Nine Months Ended |
|
% or |
|
|
|
September 30, |
|
bps |
|
September 30, |
|
bps |
|
|
|
|
2011 |
|
|
2010 |
|
change |
|
|
2011 |
|
|
2010 |
|
change |
|
Total net revenue
|
|
|
$
|
89,628
|
|
$
|
73,093
|
|
23%
|
|
$
|
261,345
|
|
$
|
217,977
|
|
20%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP gross profit
|
|
|
|
49,738
|
|
|
41,969
|
|
|
|
|
147,118
|
|
|
124,733
|
|
|
|
Add back: stock-based compensation
|
|
|
|
52
|
|
|
25
|
|
|
|
|
107
|
|
|
79
|
|
|
|
Add back: depreciation & amortization
|
|
|
|
5,897
|
|
|
4,146
|
|
|
|
|
16,796
|
|
|
10,318
|
|
|
|
Non-GAAP gross profit
|
|
|
|
55,687
|
|
|
46,140
|
|
21%
|
|
|
164,021
|
|
|
135,130
|
|
21%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit margin:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP gross profit margin
|
|
|
|
55.5%
|
|
|
57.4%
|
|
(190) bps
|
|
|
56.3%
|
|
|
57.2%
|
|
(90) bps
|
|
Non-GAAP gross profit margin
|
|
|
|
62.1%
|
|
|
63.1%
|
|
(100) bps
|
|
|
62.8%
|
|
|
62.0%
|
|
80 bps
|
|
|
|
|
|
|
| Stock-based compensation: |
|
|
Three Months Ended |
|
Nine Months Ended |
|
|
|
September 30, |
|
September 30, |
|
|
|
|
2011 |
|
|
2010 |
|
|
2011 |
|
|
2010 |
|
Cost of net revenue
|
|
|
$
|
52
|
|
$
|
25
|
|
$
|
107
|
|
$
|
79
|
|
Sales and marketing
|
|
|
|
277
|
|
|
134
|
|
|
1,040
|
|
|
390
|
|
Research and development
|
|
|
|
315
|
|
|
8
|
|
|
636
|
|
|
287
|
|
General and administrative
|
|
|
|
1,326
|
|
|
1,182
|
|
|
2,999
|
|
|
3,786
|
|
Total
|
|
|
$
|
1,970
|
|
$
|
1,349
|
|
$
|
4,782
|
|
$
|
4,542
|
|
| THE ACTIVE NETWORK, INC. |
| RECONCILIATION OF GAAP TO NON-GAAP RESULTS |
| (In thousands, except share and per share data) |
| (Unaudited) |
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
Nine Months Ended |
|
|
September 30, |
|
September 30, |
|
|
|
2011 |
|
|
|
2010 |
|
|
|
2011 |
|
|
|
2010 |
|
| Non-GAAP net income (loss): |
|
|
|
|
|
|
|
|
|
GAAP net loss
|
|
$
|
(1,432
|
)
|
|
$
|
(3,834
|
)
|
|
$
|
(6,845
|
)
|
|
$
|
(18,180
|
)
|
|
Add back: stock-based compensation
|
|
|
1,970
|
|
|
|
1,349
|
|
|
|
4,782
|
|
|
|
4,542
|
|
|
Add back: amortization of intangibles
|
|
|
5,063
|
|
|
|
5,232
|
|
|
|
15,310
|
|
|
|
15,830
|
|
|
Income tax effect
|
|
|
(2,461
|
)
|
|
|
(2,303
|
)
|
|
|
(7,032
|
)
|
|
|
(7,130
|
)
|
|
Non-GAAP net income (loss)
|
|
$
|
3,140
|
|
|
$
|
444
|
|
|
$
|
6,215
|
|
|
$
|
(4,938
|
)
|
|
|
|
|
|
|
|
|
|
| Non-GAAP net income (loss) per share: |
|
|
|
|
|
|
|
|
|
Non-GAAP net income (loss)
|
|
$
|
3,140
|
|
|
$
|
444
|
|
|
$
|
6,215
|
|
|
$
|
(4,938
|
)
|
|
|
|
|
|
|
|
|
|
|
GAAP basic shares
|
|
|
53,701
|
|
|
|
7,228
|
|
|
|
29,993
|
|
|
|
7,050
|
|
|
Add: preferred stock conversion
|
|
|
-
|
|
|
|
34,632
|
|
|
|
18,267
|
|
|
|
34,632
|
|
|
Non-GAAP basic shares
|
|
|
53,701
|
|
|
|
41,860
|
|
|
|
48,260
|
|
|
|
41,682
|
|
|
|
|
|
|
|
|
|
|
|
GAAP diluted shares
|
|
|
53,701
|
|
|
|
7,228
|
|
|
|
29,993
|
|
|
|
7,050
|
|
|
Add: preferred stock conversion and dilutive securities
|
|
|
9,124
|
|
|
|
39,022
|
|
|
|
27,433
|
|
|
|
34,632
|
|
|
Non-GAAP diluted shares
|
|
|
62,825
|
|
|
|
46,250
|
|
|
|
57,426
|
|
|
|
41,682
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP net income (loss) per share:
|
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
0.06
|
|
|
$
|
0.01
|
|
|
$
|
0.13
|
|
|
$
|
(0.12
|
)
|
|
Diluted
|
|
$
|
0.05
|
|
|
$
|
0.01
|
|
|
$
|
0.11
|
|
|
$
|
(0.12
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
|
Nine Months Ended |
|
|
|
|
|
September 30, |
|
% |
|
September 30, |
|
% |
|
|
|
|
2011 |
|
|
|
2010 |
|
|
change |
|
|
2011 |
|
|
|
2010 |
|
|
change |
| Adjusted EBITDA: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
|
|
$
|
(1,432
|
)
|
|
$
|
(3,834
|
)
|
|
|
|
$
|
(6,845
|
)
|
|
$
|
(18,180
|
)
|
|
|
|
Interest expense, net
|
|
|
|
77
|
|
|
|
1,282
|
|
|
|
|
|
2,708
|
|
|
|
3,976
|
|
|
|
|
Income tax provision
|
|
|
|
910
|
|
|
|
1,064
|
|
|
|
|
|
2,490
|
|
|
|
2,772
|
|
|
|
|
Depreciation & amortization
|
|
|
|
11,146
|
|
|
|
10,230
|
|
|
|
|
|
32,654
|
|
|
|
29,287
|
|
|
|
|
Stock-based compensation
|
|
|
|
1,970
|
|
|
|
1,349
|
|
|
|
|
|
4,782
|
|
|
|
4,542
|
|
|
|
|
Other expense (income), net
|
|
|
|
33
|
|
|
|
(762
|
)
|
|
|
|
|
(109
|
)
|
|
|
(141
|
)
|
|
|
|
Adjusted EBITDA
|
|
|
$
|
12,704
|
|
|
$
|
9,329
|
|
|
36
|
%
|
|
$
|
35,680
|
|
|
$
|
22,256
|
|
|
60
|
%
|
|
| THE ACTIVE NETWORK, INC. |
| FUTURE PERFORMANCE - 4TH QUARTER AND FULL YEAR 2011 OUTLOOK |
| RECONCILIATION OF GAAP TO NON-GAAP RESULTS |
| (In thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Estimated |
|
Estimated |
|
|
|
4th Quarter 2011 |
|
Full Year 2011 |
|
|
|
Low End |
|
High End |
|
Low End |
|
High End |
|
Net loss
|
|
|
$
|
(15,000
|
)
|
|
$
|
(13,000
|
)
|
|
$
|
(21,800
|
)
|
|
$
|
(19,800
|
)
|
|
Interest, taxes & other
|
|
|
|
1,200
|
|
|
|
1,200
|
|
|
|
6,200
|
|
|
|
6,200
|
|
|
Depreciation & amortization
|
|
|
|
11,600
|
|
|
|
11,600
|
|
|
|
44,300
|
|
|
|
44,300
|
|
|
Stock-based compensation
|
|
|
|
3,200
|
|
|
|
3,200
|
|
|
|
8,000
|
|
|
|
8,000
|
|
|
Adjusted EBITDA
|
|
|
$
|
1,000
|
|
|
$
|
3,000
|
|
|
$
|
36,700
|
|
|
$
|
38,700
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
© 2011 The Active Network, Inc. All rights reserved. Active.com and
ActiveWorks are registered trademarks of The Active Network, Inc. Active
Network is a trademark of The Active Network, Inc. All other trademarks
are the property of their respective owners.

SOURCE: The Active Network, Inc.
Media: Active Network Mona Klausing, 1-858-964-3813 Mona.Klausing@ActiveNetwork.com or Investors: The Blueshirt Group Brinlea Johnson, 1-212-331-8424 Brinlea@BlueshirtGroup.com
|