Press Release

OpenTable, Inc. Announces Third Quarter Financial Results

November 5, 2013

SAN FRANCISCO, Nov. 5, 2013 /PRNewswire/ -- OpenTable, Inc. (NASDAQ: OPEN), the world's leading provider of online restaurant reservations, today reported its financial results for the third quarter ended September 30, 2013.

(Logo: http://photos.prnewswire.com/prnh/20110606/MM07085LOGO )

OpenTable reported consolidated net revenues for Q3 2013 of $46.7 million, an 18% increase over Q3 2012.  Consolidated net income for Q3 2013 was $7.6 million, or $0.32 per diluted share.  Non-GAAP consolidated net income for Q3 2013, which excludes tax-affected stock-based compensation expense, tax-affected acquisition-related expenses and tax-affected amortization of acquired intangibles, was $12.1 million, or $0.50 per diluted share. 

OpenTable provides operating results by geography as the Company is at different stages of development in its North America and International operations.  North America operations include for the first time revenue from Rezbook, a recent acquisition which closed on July 31, 2013.

North America Results

  • Installed restaurant base as of September 30, 2013, totaled 23,287, a 23% increase over September 30, 2012.
  • Seated diners totaled 35.2 million, a 28% increase over Q3 2012.
  • Revenues totaled $40.6 million, an 18% increase over Q3 2012. 
  • Non-GAAP adjusted EBITDA (earnings before interest, taxes, depreciation, amortization, stock-based compensation and acquisition-related expenses) totaled $20.4 million, or 50% of North America revenues, a 15% increase over Q3 2012.
  • In Q3 2013, Rezbook contributed 2,398 restaurants, approximately 773,000 seated diners and $0.5 million of revenue.

International Results

  • Installed restaurant base as of September 30, 2013, totaled 7,677, a 4% increase over September 30, 2012.
  • Seated diners totaled 3.4 million, a 46% increase over Q3 2012. 
  • Revenues totaled $6.1 million, a 16% increase over Q3 2012.
  • Non-GAAP adjusted EBITDA totaled a loss of $0.4 million compared to a loss of $0.3 million in Q3 2012. 

"During the third quarter, we marked a significant milestone in seating our half billionth cumulative diner and we're pleased with the strong year-over-year seated diner growth in both our North America and International business," said Matt Roberts, President and CEO of OpenTable.  "We're also excited to see that 41% of our seated diners booked via their mobile devices. Mobile continues to be a strategic focus area for us and we believe it will ultimately account for the majority of our seated diners." 

Q3 2013 Consolidated Financial and Operating Summary

  • Installed restaurant base as of September 30, 2013, totaled 30,964, a 17% increase over September 30, 2012.
  • Seated diners totaled 38.5 million, a 30% increase over Q3 2012.
  • Total revenues were $46.7 million in Q3 2013, up 18% over Q3 2012 revenues of $39.7 million
    • Reservation revenues were $27.8 million in Q3 2013, up 27% over Q3 2012 revenues of $21.9 million.  Reservation revenues primarily increased as a result of the increase in seated diners.  In Q3 2013, Rezbook contributed $0.1 million to reservation revenues.
    • Subscription revenues were $15.8 million in Q3 2013, up 11% over Q3 2012 revenues of $14.3 million.  Subscription revenues primarily increased as a result of the increase in installed restaurants using our Electronic Reservation Book solution.  In Q3 2013, Rezbook contributed $0.4 million to subscription revenues.
    • Other revenues were $3.0 million in Q3 2013, down 15% over Q3 2012 revenues of $3.6 million.  The decrease is primarily due to the change in the pricing of our promotional products from a flat rate to a pay-for-performance model, which is now classified as Reservation revenues. 
  • Total costs and expenses were $36.5 million in Q3 2013, up 19% over Q3 2012 costs and expenses of $30.6 million.  The increase was driven by increases in marketing expense, headcount-related expense, professional services and amortization of intangibles and capitalized development.
  • Total operating income was $10.2 million in Q3 2013 compared to $9.2 million in Q3 2012.  Non-GAAP consolidated operating income, excluding stock-based compensation expense, acquisition-related expenses and amortization of acquired intangibles, was $16.7 million in Q3 2013 compared to $15.2 million in Q3 2012. 
  • Q3 2013 GAAP income tax expense was $2.6 million, or a 25% tax rate.  In Q3 2013, the Company benefitted from certain discrete items in its tax provision which resulted in a $1.1 million, or $0.05 per diluted share, reduction in Q3 income tax expense.
  • Consolidated net income was $7.6 million, or $0.32 per diluted share, in Q3 2013 compared to $5.9 million, or $0.26 per diluted share, in Q3 2012.  Non-GAAP consolidated net income, which excludes tax-affected stock-based compensation expense, tax-affected acquisition-related expenses and tax-affected amortization of acquired intangibles, was $12.1 million, or $0.50 per diluted share, in Q3 2013 compared to $9.7 million, or $0.42 per diluted share, in Q3 2012.  
  • As of September 30, 2013, OpenTable had cash and cash equivalents and short-term investments of $102.8 million

"During the third quarter the business continued to deliver solid operating metrics, adjusted EBITDA margins and cash flows even as we invest for the future," said Duncan Robertson, CFO of OpenTable.

Business Outlook

As of today, OpenTable is providing guidance for Q4 2013 and the full year 2013 on revenue, non-GAAP adjusted EBITDA and other consolidated metrics. International segment guidance has been updated to reflect current foreign exchange rates.

Q4 2013 Guidance:

  • In the North America segment the Company estimates revenue to be in the range of $43.1 million to $44.1 million and non-GAAP adjusted EBITDA to be in the range of $22.1 million$23.1 million.  
  • In the International segment the Company estimates revenue to be in the range of $7.6 million to $8.0 million and non-GAAP adjusted EBITDA to be in the range of a loss of $0.2 million to income of $0.2 million.
  • On a consolidated basis the Company estimates revenue to be in the range of $50.7 million to $52.1 million, non-GAAP adjusted EBITDA to be in the range of $21.9 million to $23.3 million, GAAP EPS to be in the range of $0.33 to $0.37 and non-GAAP EPS to be in the range of $0.49 to $0.53.

Full Year 2013 Guidance:

  • In the North America segment the Company estimates revenue to be in the range of $162.9 million to $163.9 million and non-GAAP adjusted EBITDA to be in the range of $83.5 million to $84.5 million
  • In the International segment the Company estimates revenue to be in the range of $25.6 million to $26.0 million and non-GAAP adjusted EBITDA loss to be in the range of $2.3 million to $2.7 million.
  • On a consolidated basis the Company estimates revenue to be in the range of $188.5 million to $189.9 million, non-GAAP adjusted EBITDA to be in the range of $80.8 million to $82.2 million, GAAP EPS to be in the range of $1.29 to $1.33 and non-GAAP EPS to be in the range of $1.94 to $1.98.

Quarterly Conference Call

A conference call will be webcast live today at 2 p.m. PT/5 p.m. ET and will be available through November 30, 2013, at http://investors.opentable.com/events.cfm.  This call may contain forward-looking statements and other material information regarding the Company's financial and operating results.

About Non-GAAP Financial Information

This press release contains certain non-GAAP financial measures. Tables are provided in the press release that reconcile the non-GAAP financial measures to the most directly comparable financial measures prepared in accordance with U.S. Generally Accepted Accounting Principles (GAAP). The reconciliations of the forward-looking non-GAAP financial measures to the most directly comparable GAAP financial measures in the tables below include all information reasonably available to the Company at the date of this press release and adjustments that the Company can reasonably predict.  Events that could cause the reconciliation to change include, but are not limited to, acquisitions and divestitures of businesses, goodwill and other asset impairments, and sales of available-for-sale debt securities and other investments. 

The non-GAAP financial measures in this press release include non-GAAP consolidated net income and the related per diluted share amounts, non-GAAP consolidated operating income and non-GAAP adjusted EBITDA.  Non-GAAP financial measure adjusted EBITDA is defined as earnings before interest, taxes, depreciation, amortization, stock-based compensation and acquisition-related expenses.

To supplement the Company's consolidated financial statements presented on a GAAP basis, management believes that these non-GAAP measures provide useful information about the Company's core operating results and thus are appropriate to enhance the overall understanding of the Company's past financial performance and its prospects for the future. Management believes it is useful to exclude stock-based compensation, acquisition-related expenses and amortization of acquired intangibles because they do not reflect the underlying performance of the Company's business operations. These adjustments to the Company's GAAP results are made with the intent of providing both management and investors a more complete understanding of the Company's underlying operational results and trends and performance.  Management uses these non-GAAP measures to evaluate the Company's financial results.  The presentation of non-GAAP measures is not meant to be considered in isolation or as a substitute for or superior to financial results determined in accordance with GAAP.

Background Information

The Company reports consolidated operations in U.S. dollars and operates in two geographic segments: North America and International. The North America segment is comprised of all operations in the United States, Canada and Mexico, and the International segment is comprised of all non-North America operations, which includes operations in Europe and Asia. The Company generates substantially all of its revenues from its restaurant customers. The Company's revenues primarily include monthly subscription fees, a fee for each restaurant guest seated through online reservations, and other revenue. 

Forward-Looking Statements

This press release and its attachments contain forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934 that involve risks and uncertainties.  These forward-looking statements include guidance for Q4 2013 and the full year 2013, quotations from management in this press release, and statements regarding the Company's strategic and operational plans.  The Company's actual results may differ materially from those anticipated in these forward-looking statements.  Factors that may contribute to such differences include, among others, the Company's ability to accurately forecast revenues and expenses; worldwide economic conditions; the Company's ability to maintain an adequate rate of growth; the Company's ability to effectively manage its growth; the Company's ability to attract new restaurant customers; the Company's ability to increase the number of visitors to its websites and mobile applications and convert those visitors into diners; the Company's ability to retain existing restaurant customers and diners or encourage repeat reservations; the effects of increased competition; the Company's ability to successfully enter new markets and manage its international expansion; the impact of the fluctuations in currency exchange rates; the Company's ability to successfully manage any acquisitions of businesses, solutions or technologies; interruptions in service and any related impact on the Company's reputation; costs associated with defending intellectual property infringement and other claims; and the impact of natural catastrophic events.  More information about potential factors that could affect the Company's business and financial results is contained in the Company's annual report on Form 10-K for the year ended December 31, 2012 and the Company's other filings with the SEC.  The Company does not intend, and undertakes no duty, to update this information to reflect future events or circumstances.

About OpenTable, Inc.

OpenTable is the world's leading provider of online restaurant reservations, seating over 12 million diners per month via online bookings across more than 30,000 restaurants. The OpenTable network connects restaurants and diners, helping diners discover and book the perfect table and helping restaurants deliver personalized hospitality to keep guests coming back. The OpenTable service enables diners to see which restaurants have available tables, select a restaurant based on verified diner reviews, menus and other helpful information, and easily book a reservation. In addition to the Company's website and mobile apps, OpenTable powers online reservations for nearly 600 partners, including many of the Internet's most popular global and local brands. For restaurants, the OpenTable hospitality solutions enable them to manage their reservation book, streamline their operations and enhance their service levels. Since its inception in 1998, OpenTable has seated more than 530 million diners around the world.  The Company is headquartered in San Francisco, California, and the OpenTable service is available throughout the United States, as well as in Canada, Germany, Japan, Mexico and the UK. OpenTable also owns and operates toptable, the leading consumer destination site for restaurant reservations in the UK.  More information is available on http://www.opentable.com.

OpenTable, OpenTable.com, OpenTable logos, toptable and other service names are the trademarks of OpenTable, Inc. and/or its affiliates.

 

OPENTABLE, INC.

UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS










September 30,


December 31,


2013


2012


(In thousands)

ASSETS








CURRENT ASSETS:




  Cash and cash equivalents

$              90,467


$            102,772

  Short-term investments

12,283


733

  Accounts receivable, net 

22,807


22,015

  Prepaid expenses and other current assets

7,024


2,924

  Deferred tax asset

17,210


14,353





           Total current assets

149,791


142,797





Property, equipment and software, net

29,854


21,271

Goodwill

69,798


46,304

Intangibles, net

21,454


15,226

Deferred tax asset

14,724


10,628

Other assets

894


1,021





TOTAL ASSETS

$            286,515


$            237,247





LIABILITIES AND STOCKHOLDERS' EQUITY








CURRENT LIABILITIES:




  Accounts payable and accrued expenses

$                9,842


$              13,847

  Accrued compensation

5,968


5,167

  Deferred revenue

2,003


1,563

  Deferred tax liability

49


107

  Dining rewards payable

35,165


27,611

           Total current liabilities

53,027


48,295





  Deferred revenue — non-current

1,922


2,054

  Deferred tax liability

3,673


3,268

  Income tax liability

14,737


15,639

  Other long-term liabilities

3,248


76





           Total liabilities

76,607


69,332









STOCKHOLDERS' EQUITY:




  Common stock

2


2

  Additional paid-in capital

254,204


211,408

  Treasury stock

(74,247)


(50,685)

  Accumulated other comprehensive income 

549


861

  Retained earnings

29,400


6,329





           Total stockholders' equity

209,908


167,915





TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY

$            286,515


$            237,247

 

OPENTABLE, INC.

UNAUDITED CONDENSED CONSOLIDATED INCOME STATEMENTS












Three Months Ended


Nine Months Ended



September 30,


September 30,



2013


2012


2013


2012



(In thousands, except per share amounts)










REVENUES


$         46,693


$         39,738


$      137,759


$     118,665










COSTS AND EXPENSES:









  Operations and support (1)


12,829


10,544


35,650


31,402

  Sales and marketing (1)


10,070


8,216


29,527


25,559

  Technology (1)


5,194


3,741


14,305


10,599

  General and administrative (1)


8,385


8,072


25,075


25,673










           Total costs and expenses


36,478


30,573


104,557


93,233










Income from operations


10,215


9,165


33,202


25,432

Other income, net


(30)


36


(19)


66










Income before taxes


10,185


9,201


33,183


25,498

Income tax expense 


2,571


3,253


10,112


8,989










NET INCOME


$           7,614


$           5,948


$        23,071


$       16,509










Net income per share:









  Basic


$           0.33


$           0.26


$         1.01


$        0.73

  Diluted


$           0.32


$           0.26


$         0.97


$        0.71










Weighted average shares outstanding:









  Basic


23,093


22,641


22,953


22,585

  Diluted


24,043


23,261


23,868


23,188



















(1) Stock-based compensation included in above line items:







  Operations and support


$                    261


$                    332


$                  507


$                 966

  Sales and marketing


997


1,290


2,703


4,046

  Technology


1,535


1,020


3,765


2,184

  General and administrative


1,877


2,268


5,566


8,891



$                 4,670


$                 4,910


$             12,541


$            16,087










Other Operational Data:









  Installed restaurants (at period end):









    North America


23,287


18,975


23,287


18,975

    International


7,677


7,385


7,677


7,385

    Total


30,964


26,360


30,964


26,360










  Seated diners (in thousands):









    North America


35,150


27,438


104,373


83,192

    International


3,364


2,302


9,723


6,800

    Total


38,514


29,740


114,096


89,992










  Headcount (at period end):









    North America


438


425


438


425

    International


166


162


166


162

    Total


604


587


604


587










Additional Financial Data:









  Revenues:









    North America









    Reservation


$         23,768


$         19,193


$        71,012


$       58,128

    Subscription


13,910


12,510


40,098


36,675

    Other


2,933


2,789


8,672


7,884

    Total North America Revenues


$         40,611


$         34,492


$      119,782


$     102,687

    International









    Reservation


$           4,080


$           2,718


$        11,578


$        8,421

    Subscription


1,900


1,754


5,447


5,056

    Other


102


774


952


2,501

    Total International Revenues


6,082


5,246


17,977


15,978

    Total Revenues


$         46,693


$         39,738


$      137,759


$     118,665










  Income (loss) from operations:









    North America


$         12,028


$         11,581


$        39,839


$       32,935

    International


(1,813)


(2,416)


(6,637)


(7,503)

    Total


$         10,215


$           9,165


$        33,202


$       25,432










  Depreciation and amortization:









    North America


$           3,734


$           1,912


$         9,419


$        5,460

    International


1,035


1,455


3,010


4,213

    Total


$           4,769


$           3,367


$        12,429


$        9,673










  Stock-based compensation:









    North America


$           4,297


$           4,221


$        11,407


$       14,447

    International


373


689


1,134


1,640

    Total


$           4,670


$           4,910


$        12,541


$       16,087

 

OPENTABLE, INC.

RECONCILIATION OF GAAP TO NON-GAAP OPERATING RESULTS





















Three Months Ended


Nine Months Ended



September 30,


September 30,



2013


2012


2013


2012



(In thousands, except per share amounts)










Non-GAAP consolidated net income per share:









GAAP net income "as reported"


$         7,614


$         5,948


$        23,071


$        16,509

Add back: stock-based compensation expense


4,670


4,910


12,541


16,087

Income tax effect of stock-based compensation


(1,421)


(1,996)


(3,956)


(6,298)

Add back: acquisition-related expenses


334


53


751


104

Income tax effect of acquisition-related expenses


(127)


(21)


(282)


(40)

Add back: amortization of acquired intangibles


1,488


1,089


3,604


3,038

Income tax effect of amortization of intangibles


(507)


(311)


(1,031)


(826)










NON-GAAP CONSOLIDATED NET INCOME 


$        12,051


$         9,672


$        34,698


$        28,574










Non-GAAP diluted net income per share


$           0.50


$           0.42


$           1.45


$           1.23










Weighted average diluted shares outstanding


24,043


23,261


23,868


23,188










Non-GAAP consolidated operating income:









GAAP income from operations "as reported"


$        10,215


$         9,165


$        33,202


$        25,432

Add back: stock-based compensation expense


4,670


4,910


12,541


16,087

Add back: acquisition-related expenses


334


53


751


104

Add back: amortization of acquired intangibles


1,488


1,089


3,604


3,038










NON-GAAP OPERATING INCOME


$        16,707


$        15,217


$        50,098


$        44,661










North America Adjusted EBITDA:









GAAP operating income "as reported"


$        12,028


$        11,581


$        39,839


$        32,935










Adjustments:









  Stock-based compensation expense


4,297


4,221


11,407


14,447

  Acquisition-related expense


334


53


751


104

  Amortization of acquired intangibles


1,129


201


2,529


377

  Depreciation and other amortization expense


2,605


1,711


6,890


5,083










           North America Adjusted EBITDA


$        20,393


$        17,767


$        61,416


$        52,946










International Adjusted EBITDA:









GAAP operating loss "as reported"


$        (1,813)


$        (2,416)


$        (6,637)


$        (7,503)










Adjustments:









  Stock-based compensation expense


373


689


1,134


1,640

  Amortization of acquired intangibles


359


888


1,075


2,661

  Depreciation and other amortization expense


676


567


1,935


1,552










           International Adjusted EBITDA


$          (405)


$          (272)


$        (2,493)


$        (1,650)










Consolidated Adjusted EBITDA:









GAAP operating income "as reported"


$        10,215


$         9,165


$        33,202


$        25,432










Adjustments:









  Stock-based compensation expense


4,670


4,910


12,541


16,087

  Acquisition-related expense


334


53


751


104

  Amortization of acquired intangibles


1,488


1,089


3,604


3,038

  Depreciation and other amortization expense


3,281


2,278


8,825


6,635










           Consolidated Adjusted EBITDA


$        19,988


$        17,495


$        58,923


$        51,296

 

OPENTABLE, INC.

RECONCILIATION OF GAAP TO NON-GAAP FORWARD-LOOKING GUIDANCE





















Forward-Looking Guidance



Three Months Ending


Twelve Months Ending



December 31, 2013


December 31, 2013



Range of Estimate


Range of Estimate



From


To


From


To



(In thousands, except per share amounts)










Non-GAAP consolidated net income per share:









GAAP net income 


$         7,964


$         8,846


$        31,013


$        31,895

Add back: stock-based compensation expense


4,367


4,367


16,908


16,908

Income tax effect of stock-based compensation


(1,190)


(1,190)


(5,146)


(5,146)

Add back: acquisition-related expenses


-


-


751


751

Income tax effect of acquisition-related expenses


-


-


(282)


(282)

Add back: amortization of acquired intangibles


1,281


1,281


4,885


4,885

Income tax effect of amortization of intangibles


(481)


(481)


(1,512)


(1,512)










NON-GAAP CONSOLIDATED NET INCOME 


$        11,941


$        12,823


$        46,617


$        47,499










GAAP diluted net income per share


$           0.33


$           0.37


$           1.29


$           1.33

Non-GAAP diluted net income per share


$           0.49


$           0.53


$           1.94


$           1.98










Weighted average diluted shares outstanding


24,200


24,200


24,000


24,000










North America Adjusted EBITDA:









GAAP operating income 


$        14,000


$        15,000


$        53,824


$        54,824










Adjustments:









  Stock-based compensation expense


3,888


3,888


15,295


15,295

  Acquisition-related expense


-


-


751


751

  Amortization of acquired intangibles


1,281


1,281


3,810


3,810

  Depreciation and other amortization expense


2,931


2,931


9,820


9,820










           North America Adjusted EBITDA


$        22,100


$        23,100


$        83,500


$        84,500










International Adjusted EBITDA:









GAAP operating loss 


$        (1,396)


$          (996)


$        (8,040)


$        (7,640)










Adjustments:









  Stock-based compensation expense


479


479


1,613


1,613

  Amortization of acquired intangibles


-


-


1,075


1,075

  Depreciation and other amortization expense


717


717


2,652


2,652










           International Adjusted EBITDA


$          (200)


$            200


$        (2,700)


$        (2,300)










Consolidated Adjusted EBITDA:









GAAP operating income "as reported"


$        12,604


$        14,004


$        45,784


$        47,184










Adjustments:









  Stock-based compensation expense


4,367


4,367


16,908


16,908

  Acquisition-related expense


-


-


751


751

  Amortization of acquired intangibles


1,281


1,281


4,885


4,885

  Depreciation and other amortization expense


3,648


3,648


12,472


12,472










           Consolidated Adjusted EBITDA


$        21,900


$        23,300


$        80,800


$        82,200

 

SOURCE OpenTable, Inc.

News Provided by Acquire Media