-
Revenue ex-TAC of $87.1 Million and Adjusted EBITDA of $10.7 Million
-
Registrar Revenue Increases 13% Year-over-Year to $41.2 Million
-
Free Cash Flow of $9.8 Million
SANTA MONICA, Calif.--(BUSINESS WIRE)--
Demand Media, Inc. (NYSE: DMD), a leading
digital content & media company, today reported financial results for
the second quarter ended June 30, 2014.
"The focus on user experience and content improvements we have made over
the past several quarters are starting to show positive results,” said
Shawn Colo
, Interim CEO of Demand Media. “Specifically, Livestrong.com
achieved record user registrations and community engagement while
returning to historic traffic levels. These trends demonstrate that
continued focus on our core initiatives can deliver long-term stability
and growth across our consumer brands.”
|
Financial Summary
|
(In millions, except per share amounts)
|
|
|
|
|
Three months ended June 30,
|
|
|
|
|
2014
|
|
|
|
|
|
|
|
|
2013
|
Total revenue
|
|
|
|
$
|
89.8
|
|
|
|
|
|
|
|
|
$
|
101.1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Content & Media revenue ex-TAC(1)
|
|
|
|
$
|
45.9
|
|
|
|
|
|
|
|
|
$
|
60.5
|
Registrar revenue
|
|
|
|
|
41.2
|
|
|
|
|
|
|
|
|
|
36.6
|
Total revenue ex-TAC(1)
|
|
|
|
$
|
87.1
|
|
|
|
|
|
|
|
|
$
|
97.1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA(1)
|
|
|
|
$
|
10.7
|
|
|
|
|
|
|
|
|
$
|
26.8
|
Net income (loss)
|
|
|
|
$
|
(14.3
|
)
|
|
|
|
|
|
|
|
$
|
1.1
|
Adjusted net income (loss)(1)
|
|
|
|
$
|
(1.0
|
)
|
|
|
|
|
|
|
|
$
|
8.8
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EPS – diluted(2)
|
|
|
|
$
|
(0.78
|
)
|
|
|
|
|
|
|
|
$
|
0.06
|
Adjusted EPS(1)(2)
|
|
|
|
$
|
(0.05
|
)
|
|
|
|
|
|
|
|
$
|
0.50
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flow from operations
|
|
|
|
$
|
12.5
|
|
|
|
|
|
|
|
|
$
|
20.8
|
Free cash flow(1)
|
|
|
|
$
|
9.8
|
|
|
|
|
|
|
|
|
$
|
7.5
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
|
|
These non-GAAP financial measures are described below and reconciled
to their comparable GAAP measures in the accompanying tables.
|
|
(2)
|
|
|
Demand Media, Inc. common stock share information and related per
share amounts included in this earnings release and the accompanying
tables have been adjusted retroactively for all periods presented to
reflect the one-for-five reverse stock split of Demand Media, Inc.
common stock that was effected on August 1, 2014.
|
|
|
|
|
Q2 2014 Financial Summary:
-
Total revenue ex-TAC declined 10% year-over-year, with 13%
year-over-year growth in Registrar revenue offset by a 24% decline in
Content & Media revenue ex-TAC. Pro forma for Society6 in the prior
year period, total revenue ex-TAC decreased 15%.
-
Registrar revenue grew 13% year-over-year, primarily due to growth in
domain name registrations as well as higher Name.com domains under
management.
-
Owned & Operated revenue decline of 25% was driven primarily by the
cumulative effect of traffic declines to key properties, lower
aftermarket domain sales, and the strategic shift away from higher CPM
direct sold display advertising sales, partially offset by revenue of
$6.6 million from Society6, which was acquired at the end of Q2 2013,
and mobile monetization growth. Pro forma for Society6, Owned &
Operated revenue decreased 31%.
-
Network revenue ex-TAC declined 19% due to lower revenue from our
domain name monetization and social tools businesses.
-
Adjusted EBITDA decreased 60% year-over-year, primarily reflecting the
impact on higher margin revenue from traffic declines and lower domain
sales, the inclusion of gTLD operating expenses, and a mix shift to
lower margin ecommerce and Registrar revenue.
“The successful separation of the business into two standalone companies
marks a significant achievement and milestone for Demand Media,” said
Demand Media's CFO
Mel Tang
. “Our continued strong free cash flow
generation and healthy balance sheet allow us to continue to make
targeted investments to reaccelerate revenue growth and increase
shareholder value.”
Business Highlights:
Content & Media:
-
June 2014 US and Worldwide comScore Rankings:
-
On a consolidated basis, Demand Media ranked as the #22 US web
property and Demand Media's properties reached more than 75
million unique users worldwide.
-
eHow.com reached more than 43 million unique users worldwide. In
addition, eHow’s international properties reached more than 15
million unique users worldwide.
-
Livestrong/eHow Health ranked as the #3 Health property in the US,
with more than 19 million unique users worldwide.
-
CollegeHumor/Cracked Network ranked as the #2 Humor property in
the US, with more than 10 million unique users worldwide.
Cracked.com itself had nearly 5 million unique users worldwide.
-
Demand Media ranked as the #32 US mobile web property and reached
more than 28 million unique mobile users in the US.
-
During Q2 2014, Society6 membership grew to more than 600,000, a 100%
increase from a year ago. Additionally, image uploads increased 22%
year-over-year, and there are now more than 1.6 million unique designs
available on the site.
Domain Name Services:
-
Rightside has signed 32 registry operator agreements with ICANN to
date, with 13 of its extensions currently in “general availability”
phase.
-
To date, businesses and consumers have registered more than 160,000
new gTLD domains at eNom and Name.com, making Rightside one of the
largest distributors of new gTLDs.
-
Rightside’s back-end registry platform now powers more than 150 of the
262 new gTLDs and has processed almost 800,000 new gTLD domain
registrations to date.
Operating Metrics:
|
|
|
|
Three months ended June 30,
|
|
|
|
|
|
2014
|
|
|
|
|
|
2013
|
|
|
|
|
|
% Change
|
|
Content & Media Metrics:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Owned & operated
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Page views(1) (in millions)
|
|
|
|
|
4,493
|
|
|
|
|
|
|
4,441
|
|
|
|
|
|
1
|
%
|
RPM(2)
|
|
|
|
$
|
8.64
|
|
|
|
|
|
$
|
11.64
|
|
|
|
|
|
(26
|
)%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Network of customer websites
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Page views(1) (in millions)
|
|
|
|
|
1,427
|
|
|
|
|
|
|
6,557
|
|
|
|
|
|
(78
|
)%
|
RPM(2)
|
|
|
|
$
|
6.80
|
|
|
|
|
|
$
|
1.95
|
|
|
|
|
|
248
|
%
|
RPM ex-TAC(3)
|
|
|
|
$
|
4.96
|
|
|
|
|
|
$
|
1.33
|
|
|
|
|
|
272
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Registrar Metrics:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
End of Period # of Domains(4) (in millions)
|
|
|
|
|
15.6
|
|
|
|
|
|
|
14.2
|
|
|
|
|
|
10
|
%
|
Average Revenue per Domain(5)
|
|
|
|
$
|
10.65
|
|
|
|
|
|
$
|
10.39
|
|
|
|
|
|
3
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
|
|
Page views represent the total number of web pages viewed across (a)
our owned and operated websites and/or (b) our network of customer
websites, to the extent that the viewed customer web pages host our
monetization, social media and/or content services.
|
|
(2)
|
|
|
RPM is defined as Content & Media revenue per one thousand page
views.
|
|
(3)
|
|
|
RPM ex-TAC is defined as Content & Media revenue ex-TAC per one
thousand page views.
|
|
(4)
|
|
|
A domain is defined as an individual domain name registered by a
third-party customer on our platform for which we have begun to
recognize revenue.
|
|
(5)
|
|
|
Average revenue per domain is calculated by dividing Registrar
revenue for a period by the average number of domains registered in
that period. Average revenue per domain for partial year periods is
annualized.
|
|
|
|
|
Q2 2014 Operating Metrics:
-
Owned & Operated page views increased 1% year-over-year to 4.5
billion, driven primarily by traffic growth on our international
websites as well as mobile page view growth on Cracked.com and
Livestrong.com, which more than offset the continuing impact of
desktop traffic declines. Owned & Operated RPM decreased 26%
year-over-year, reflecting the mix shift to lower yielding
international and mobile page views, lower domain sales, and a
strategic shift away from higher CPM direct display advertising,
offset partially by revenue generated by Society6.
-
Network page views decreased 78% year-over-year to 1.4 billion,
reflecting the Company’s decision in Q3 2013 to reduce the number of
network partner sites we represent as part of our Indieclick network.
Network RPM ex-TAC increased 272% year-over-year, reflecting the
removal of lower monetizing page views from the Indieclick network.
-
End of period domains increased 10% year-over-year to 15.6 million,
driven by growth in domain registrations as well as from Name.com.
Conference Call and Webcast Information
Demand Media will host a corresponding conference call and live webcast
at 4:30 p.m. Eastern time today. To access the conference call, dial
800-890-0881 (US/CAN) or 719-325-2167 (International) and reference
conference ID 1968935. To participate on the live call, analysts should
dial-in at least 10 minutes prior to the commencement of the call. A
live webcast also will be available on the Investor Relations section of
the Company's corporate website at http://ir.demandmedia.com
and via replay beginning approximately two hours after the completion of
the call.
About Non-GAAP Financial Measures
To supplement our consolidated financial statements, which are prepared
and presented in accordance with accounting principles generally
accepted in the United States of America (“GAAP”), we use certain
non-GAAP financial measures described below. The presentation of this
additional financial information is not intended to be considered in
isolation or as a substitute for, or superior to, the financial
information prepared and presented in accordance with GAAP. For more
information on these non-GAAP financial measures, please see the tables
captioned “Reconciliations of Non-GAAP Measures” included at the end of
this release.
The non-GAAP financial measures presented in this release are the
primary measures used by the Company's management and board of directors
to understand and evaluate its financial performance and operating
trends, including period-to-period comparisons, to prepare and approve
its annual budget and to develop short and long term operational plans.
Additionally, Adjusted EBITDA has been the primary measure used by the
compensation committee of the Company's board of directors to establish
the funding targets for and to fund its annual bonus pool for the
Company's employees and executives. We believe our presented non-GAAP
financial measures are useful to investors both because (1) they allow
for greater transparency with respect to key metrics used by management
in its financial and operational decision-making and (2) management
frequently uses them in its discussions with investors, commercial
bankers, securities analysts and other users of its financial statements.
Revenue ex-TAC is defined by the Company as GAAP revenue less
traffic acquisition costs (TAC). TAC comprises the portion of
Content & Media GAAP revenue shared with the Company's network
customers. Management believes that Revenue ex-TAC is a meaningful
measure of operating performance because it is frequently used for
internal managerial purposes and helps facilitate a more complete
period-to-period understanding of factors and trends affecting the
Company's underlying revenue performance of its Content & Media service
offering.
Adjusted earnings before interest, taxes, depreciation and
amortization (Adjusted EBITDA) is defined by the Company as net
income (loss) before income tax expense (benefit), interest and other
income (expense), net, depreciation, amortization, stock-based
compensation, as well as the financial impact of acquisition and
realignment costs, the formation expenses directly related to its gTLD
initiative, net gains or losses on withdrawals of interest in gTLD
applications, and any gains or losses on certain asset sales or
dispositions. Acquisition and realignment costs include such items, when
applicable, as (1) non-cash GAAP purchase accounting adjustments for
certain deferred revenue and costs, (2) legal, accounting and other
professional fees directly attributable to acquisition activity, (3)
employee severance and other payments attributable to acquisition or
corporate realignment activities and (4) expenditures related to the
separation of Demand Media into two distinct publicly traded companies.
Management does not consider these costs to be indicative of the
Company's core operating results.
Management believes that this non-GAAP financial measure reflects the
Company's business in a manner that allows for meaningful
period-to-period comparisons and analysis of trends. In particular, the
exclusion of certain expenses in calculating Adjusted EBITDA can provide
a useful measure for period-to-period comparisons of the Company's
underlying recurring revenue and operating costs, which is focused more
closely on the current costs necessary to utilize previously acquired
long-lived assets. In addition, management believes that it can be
useful to exclude certain non-cash charges because the amount of such
expenses is the result of long-term investment decisions in previous
periods rather than day-to-day operating decisions. For example, due to
the long-lived nature of a majority of its media content, the revenue
generated by the Company's media content assets in a given period bears
little relationship to the amount of its investment in media content in
that same period. Accordingly, management believes that content
acquisition costs represent a discretionary long-term capital investment
decision undertaken at a point in time. This investment decision is
clearly distinguishable from other ongoing business activities, and its
discretionary nature and long-term impact differentiate it from specific
period transactions, decisions regarding day-to-day operations, and
activities that would have an immediate impact on operating or financial
performance if materially changed, deferred or terminated.
Adjusted Earnings Per Share (Adjusted EPS) is defined by the
Company as Adjusted Net Income divided by the weighted average number of
shares outstanding. Adjusted Net Income (Loss) is defined by the
Company as net income (loss) before the effect of stock-based
compensation, amortization of intangible assets acquired via business
combinations, accelerated amortization of content intangible assets
removed from service, accelerated depreciation of fixed assets removed
from services due to restructuring, acquisition and realignment costs,
the formation expenses directly related to its gTLD initiative, net
gains or losses on withdrawals of interest in gTLD applications, and any
gains or losses on certain asset sales or dispositions, and is
calculated using the application of a normalized effective tax rate.
Acquisition and realignment costs include such items, when applicable,
as (1) non-cash GAAP purchase accounting adjustments for certain
deferred revenue and costs, (2) legal, accounting and other professional
fees directly attributable to acquisition activity, (3) employee
severance and other payments attributable to acquisition or corporate
realignment activities, and (4) expenditures related to the separation
of Demand Media into two distinct publicly traded companies. Management
does not consider these costs to be indicative of the Company's core
operating results.
Management believes that Adjusted Net Income and Adjusted EPS provide
investors with additional useful information to measure the Company's
underlying financial performance, particularly from period to period,
because these measures are exclusive of certain non-cash expenses not
directly related to the operation of its ongoing business (such as
amortization of intangible assets acquired via business combinations, as
well as certain other non-cash expenses such as purchase accounting
adjustments and stock-based compensation) and include a normalized
effective tax rate based on the Company's statutory tax rate.
Discretionary Free Cash Flow is defined by the Company as net
cash provided by operating activities excluding cash outflows from
acquisition and realignment activities, including expenditures related
to the separation of Demand Media into two distinct publicly traded
companies, and the formation expenses directly related to its gTLD
initiative, less capital expenditures to acquire property and equipment.
Free Cash Flow is defined by the Company as Discretionary Free Cash
Flow less investments in intangible assets and is not impacted by
net payments for gTLD applications, which were $11.5 million for the six
months ended June 30, 2014, or net proceeds from the withdrawal of
interest in gTLD applications, which were $6.1 million for the six
months ended June 30, 2014.
Management believes that Discretionary Free Cash Flow and Free Cash Flow
provide investors with additional useful information to measure
operating liquidity because they reflect the Company's underlying cash
flows from recurring operating activities after investing in capital
assets and intangible assets. These measures are used by management, and
may also be useful for investors, to assess the Company's ability to
generate cash flow for a variety of strategic opportunities, including
reinvestment in the business, pursuing new business opportunities,
potential acquisitions, payment of dividends and share repurchases.
The use of these non-GAAP financial measures has certain limitations
because they do not reflect all items of income and expense, or cash
flows that affect the Company's operations. An additional limitation of
these non-GAAP financial measures is that they do not have standardized
meanings, and therefore other companies may use the same or similarly
named measures but exclude different items or use different
computations. Management compensates for these limitations by
reconciling these non-GAAP financial measures to their most comparable
GAAP financial measures within its financial press releases. Non-GAAP
financial measures should be considered in addition to, not as a
substitute for, financial measures prepared in accordance with GAAP.
Further, these non-GAAP financial measures may differ from the non-GAAP
financial information used by other companies, including peer companies,
and therefore comparability may be limited. We encourage investors and
others to review our financial information in its entirety and not rely
on a single financial measure. The accompanying tables have more details
on the GAAP financial measures and the related reconciliations.
About Demand Media
Demand Media, Inc. (NYSE: DMD) is a leading digital content & media
company that informs and entertains one of the Internet's largest
audiences, helps advertisers find innovative ways to engage with their
customers and enables publishers and individuals to expand their online
presence. Headquartered in Santa Monica, CA, Demand Media has offices in
North America and South America. For more information about Demand
Media, please visit www.demandmedia.com.
About Rightside
Rightside™ inspires and delivers new possibilities for consumers and
businesses to define and present themselves online. The company, with
its affiliates, is a leading provider of domain name services, offering
one of the industry’s most comprehensive platforms for the discovery,
registration, development, and monetization of domain names. This
includes more than 16 million names under management, the most widely
used domain name reseller platform, more than 20,000 distribution
partners, an award-winning retail registrar, the leading domain name
auction service through its NameJet joint venture and an interest in
approximately 100 new Top Level Domain registry operator agreements or
applications through its affiliate, United TLD Holdco Limited, trading
as Rightside Registry. Rightside is home to some of the most admired
brands in the industry, including eNom, Name.com,
and NameJet (in partnership with Web.com).
Headquartered in Kirkland, WA, Rightside has offices in North America,
Europe and Australia. For more information please visit www.rightside.co.
Cautionary Information Regarding Forward-Looking Statements
This press release contains forward-looking statements within the
meaning of the safe harbor provisions of the Private Securities
Litigation Reform Act of 1995, as amended. These forward-looking
statements involve risks and uncertainties regarding the Company's
future financial performance, and are based on current expectations,
estimates and projections about our industry, financial condition,
operating performance and results of operations, including certain
assumptions related thereto. Statements containing words such as
guidance, may, believe, anticipate, expect, intend, plan, project,
projections, business outlook, and estimate or similar expressions
constitute forward-looking statements. Actual results may differ
materially from the results predicted, and reported results should not
be considered an indication of future performance. Potential risks and
uncertainties that could affect our operating and financial results are
described in our annual report on Form 10-K for the fiscal year ending
December 31, 2013 filed with the Securities and Exchange Commission (http://www.sec.gov)
on March 17, 2014, as such risks and uncertainties may be updated in our
annual and quarterly reports on Form 10-K and Form 10-Q filed with the
Securities and Exchange Commission, including, without limitation,
information under the captions Risk Factors and Management's Discussion
and Analysis of Financial Condition and Results of Operations. These
risks and uncertainties include, among others: the impact of the
separation of our business into two separate smaller, less diversified
public companies; the expectation that the separation transaction is
tax-free; revenue and growth expectations for the two independent
companies, and the ability of each company to operate as an independent
entity, following the separation transaction; changes in the
methodologies of internet search engines, including ongoing algorithmic
changes made by Google as well as possible future changes, and the
impact such changes may have on page view growth and driving search
related traffic to our owned & operated websites and the websites of our
network customers; the impact of product and ad format changes to
improve user experience; changes in our content creation and
distribution platform, including the removal of content and article
rewrites designed to improve user experience, the possible repurposing
of content to alternate distribution channels, and reduced investments
in intangible assets; our ability to successfully grow adjacent lines of
business such as commerce and content solutions as part of our growth
strategy; the effects of shifting consumption of media content from
desktop to mobile; our ability to successfully pursue and implement our
gTLD initiative; our dependence on material agreements with a specific
business partner for a significant portion of our revenue; changes in
amortization or depreciation expense due to a variety of factors;
potential write downs, reserves against or impairment of assets
including receivables, goodwill, intangibles (including media content)
or other assets; and our ability to retain key personnel. From time to
time, we may consider acquisitions or divestitures that, if consummated,
could be material. Any forward-looking statements regarding financial
metrics are based upon the assumption that no such acquisition or
divestiture is consummated during the relevant periods. If an
acquisition or divestiture were consummated, actual results could differ
materially from any forward-looking statements. The Company does not
intend to revise or update the information set forth in this press
release, except as required by law, and may not provide this type of
information in the future.
|
|
|
|
|
|
|
|
|
|
Demand Media, Inc. and Subsidiaries
Unaudited Condensed Consolidated Statements of Operations
(In thousands, except per share amounts)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended
June 30,
|
|
|
|
Six months ended
June 30,
|
|
|
|
|
|
2014
|
|
|
|
2013
|
|
|
|
2014
|
|
|
|
2013
|
|
Service revenue
|
|
|
|
$
|
83,086
|
|
|
|
$
|
101,066
|
|
|
|
$
|
166,046
|
|
|
|
$
|
201,686
|
|
Product revenue
|
|
|
|
|
6,680
|
|
|
|
|
-
|
|
|
|
|
13,472
|
|
|
|
|
-
|
|
Total revenue
|
|
|
|
|
89,766
|
|
|
|
|
101,066
|
|
|
|
|
179,518
|
|
|
|
|
201,686
|
|
Service costs (exclusive of amortization of intangible assets
shown separately below)(1)(2)
|
|
|
|
|
51,269
|
|
|
|
|
48,575
|
|
|
|
|
100,406
|
|
|
|
|
96,752
|
|
Product costs
|
|
|
|
|
5,046
|
|
|
|
|
-
|
|
|
|
|
10,001
|
|
|
|
|
-
|
|
Sales and marketing(1)(2)
|
|
|
|
|
6,797
|
|
|
|
|
12,243
|
|
|
|
|
15,728
|
|
|
|
|
26,326
|
|
Product development(1)(2)
|
|
|
|
|
10,056
|
|
|
|
|
10,742
|
|
|
|
|
21,328
|
|
|
|
|
21,902
|
|
General and administrative(1)(2)
|
|
|
|
|
18,733
|
|
|
|
|
17,622
|
|
|
|
|
36,448
|
|
|
|
|
33,997
|
|
Amortization of intangible assets
|
|
|
|
|
9,785
|
|
|
|
|
10,551
|
|
|
|
|
21,414
|
|
|
|
|
20,110
|
|
Interest expense
|
|
|
|
|
929
|
|
|
|
|
159
|
|
|
|
|
1,694
|
|
|
|
|
305
|
|
Other (income) expense, net
|
|
|
|
|
65
|
|
|
|
|
45
|
|
|
|
|
(1,239
|
)
|
|
|
|
123
|
|
Gain on sale of assets, net
|
|
|
|
|
(887
|
)
|
|
|
|
(1,229
|
)
|
|
|
|
(5,747
|
)
|
|
|
|
(1,229
|
)
|
Income (loss) before income taxes
|
|
|
|
|
(12,027
|
)
|
|
|
|
2,358
|
|
|
|
|
(20,515
|
)
|
|
|
|
3,400
|
|
Income tax expense
|
|
|
|
|
(2,306
|
)
|
|
|
|
(1,240
|
)
|
|
|
|
(4,774
|
)
|
|
|
|
(1,613
|
)
|
Net income (loss)
|
|
|
|
$
|
(14,333
|
)
|
|
|
$
|
1,118
|
|
|
|
$
|
(25,289
|
)
|
|
|
$
|
1,787
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) per share – basic(3)
|
|
|
|
$
|
(0.78
|
)
|
|
|
$
|
0.06
|
|
|
|
$
|
(1.39
|
)
|
|
|
$
|
0.10
|
|
Net income (loss) per share – diluted(3)
|
|
|
|
$
|
(0.78
|
)
|
|
|
$
|
0.06
|
|
|
|
$
|
(1.39
|
)
|
|
|
$
|
0.10
|
|
Weighted average number of shares - basic(3)
|
|
|
|
|
18,286
|
|
|
|
|
17,474
|
|
|
|
|
18,229
|
|
|
|
|
17,400
|
|
Weighted average number of shares - diluted(3)
|
|
|
|
|
18,286
|
|
|
|
|
17,691
|
|
|
|
|
18,229
|
|
|
|
|
17,629
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Stock-based compensation expense included in the line
items above:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Service costs
|
|
|
|
$
|
521
|
|
|
|
$
|
726
|
|
|
|
$
|
923
|
|
|
|
$
|
1,337
|
|
Sales and marketing
|
|
|
|
|
355
|
|
|
|
|
1,406
|
|
|
|
|
1,180
|
|
|
|
|
3,329
|
|
Product development
|
|
|
|
|
1,183
|
|
|
|
|
1,270
|
|
|
|
|
2,142
|
|
|
|
|
2,435
|
|
General and administrative
|
|
|
|
|
3,305
|
|
|
|
|
3,478
|
|
|
|
|
6,386
|
|
|
|
|
7,042
|
|
Total stock-based compensation expense
|
|
|
|
$
|
5,364
|
|
|
|
$
|
6,880
|
|
|
|
$
|
10,631
|
|
|
|
$
|
14,143
|
|
(2) Depreciation expense included in the line items
above:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Service costs
|
|
|
|
$
|
2,878
|
|
|
|
$
|
3,466
|
|
|
|
$
|
6,491
|
|
|
|
$
|
7,448
|
|
Sales and marketing
|
|
|
|
|
58
|
|
|
|
|
99
|
|
|
|
|
114
|
|
|
|
|
206
|
|
Product development
|
|
|
|
|
171
|
|
|
|
|
225
|
|
|
|
|
349
|
|
|
|
|
461
|
|
General and administrative
|
|
|
|
|
1,625
|
|
|
|
|
1,094
|
|
|
|
|
3,554
|
|
|
|
|
2,114
|
|
Total depreciation
|
|
|
|
$
|
4,732
|
|
|
|
$
|
4,884
|
|
|
|
$
|
10,508
|
|
|
|
$
|
10,229
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(3) Demand Media, Inc. common stock share information
and related per share amounts included in this earnings release
and the accompanying tables have been adjusted retroactively for
all periods presented to reflect the one-for-five reverse stock
split of Demand Media, Inc. common stock that was effected on
August 1, 2014.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Demand Media, Inc. and Subsidiaries
Unaudited Condensed Consolidated Balance Sheets
(In thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30,
|
|
|
|
|
|
|
|
|
December 31,
|
|
|
|
|
|
2014
|
|
|
|
|
|
|
|
|
2013
|
|
Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
|
|
$
|
131,588
|
|
|
|
|
|
|
|
|
$
|
153,511
|
|
Accounts receivable, net
|
|
|
|
|
27,608
|
|
|
|
|
|
|
|
|
|
33,301
|
|
Prepaid expenses and other current assets
|
|
|
|
|
8,022
|
|
|
|
|
|
|
|
|
|
7,826
|
|
Deferred registration costs
|
|
|
|
|
73,708
|
|
|
|
|
|
|
|
|
|
66,273
|
|
Assets held-for-sale
|
|
|
|
|
18,038
|
|
|
|
|
|
|
|
|
|
-
|
|
Total current assets
|
|
|
|
|
258,964
|
|
|
|
|
|
|
|
|
|
260,911
|
|
Deferred registration costs, less current portion
|
|
|
|
|
14,037
|
|
|
|
|
|
|
|
|
|
12,514
|
|
Property and equipment, net
|
|
|
|
|
37,132
|
|
|
|
|
|
|
|
|
|
42,193
|
|
Intangible assets, net
|
|
|
|
|
76,707
|
|
|
|
|
|
|
|
|
|
88,766
|
|
Goodwill
|
|
|
|
|
334,882
|
|
|
|
|
|
|
|
|
|
347,382
|
|
Other assets
|
|
|
|
|
26,995
|
|
|
|
|
|
|
|
|
|
25,322
|
|
Total assets
|
|
|
|
$
|
748,717
|
|
|
|
|
|
|
|
|
$
|
777,088
|
|
Liabilities and Stockholders' Equity
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts payable
|
|
|
|
$
|
9,825
|
|
|
|
|
|
|
|
|
$
|
12,814
|
|
Accrued expenses and other current liabilities
|
|
|
|
|
38,607
|
|
|
|
|
|
|
|
|
|
34,679
|
|
Deferred tax liabilities
|
|
|
|
|
22,431
|
|
|
|
|
|
|
|
|
|
22,415
|
|
Current portion of long-term debt
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
15,000
|
|
Deferred revenue
|
|
|
|
|
94,572
|
|
|
|
|
|
|
|
|
|
84,955
|
|
Liabilities related to assets held-for-sale
|
|
|
|
|
616
|
|
|
|
|
|
|
|
|
|
-
|
|
Total current liabilities
|
|
|
|
|
166,051
|
|
|
|
|
|
|
|
|
|
169,863
|
|
Deferred revenue, less current portion
|
|
|
|
|
18,747
|
|
|
|
|
|
|
|
|
|
16,929
|
|
Other liabilities
|
|
|
|
|
10,105
|
|
|
|
|
|
|
|
|
|
13,041
|
|
Long-term debt
|
|
|
|
|
73,750
|
|
|
|
|
|
|
|
|
|
81,250
|
|
Stockholders’ equity (deficit)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common Stock
|
|
|
|
|
11
|
|
|
|
|
|
|
|
|
|
11
|
|
Additional paid-in capital
|
|
|
|
|
620,988
|
|
|
|
|
|
|
|
|
|
611,028
|
|
Accumulated other comprehensive income (loss)
|
|
|
|
|
(110
|
)
|
|
|
|
|
|
|
|
|
502
|
|
Treasury stock at cost
|
|
|
|
|
(30,767
|
)
|
|
|
|
|
|
|
|
|
(30,767
|
)
|
Accumulated deficit
|
|
|
|
|
(110,058
|
)
|
|
|
|
|
|
|
|
|
(84,769
|
)
|
Total stockholders’ equity
|
|
|
|
|
480,064
|
|
|
|
|
|
|
|
|
|
496,005
|
|
Total liabilities and stockholders’ equity
|
|
|
|
$
|
748,717
|
|
|
|
|
|
|
|
|
$
|
777,088
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Demand Media, Inc. and Subsidiaries
Unaudited Condensed Consolidated Statements of Cash Flows
(In thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended
June 30,
|
|
|
|
Six months ended
June 30,
|
|
|
|
|
|
2014
|
|
|
|
2013
|
|
|
|
2014
|
|
|
|
2013
|
|
Cash flows from operating activities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income (loss)
|
|
|
|
$
|
(14,333
|
)
|
|
|
$
|
1,118
|
|
|
|
$
|
(25,289
|
)
|
|
|
$
|
1,787
|
|
Adjustments to reconcile net income (loss) to net cash provided by
operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
|
|
|
14,517
|
|
|
|
|
15,435
|
|
|
|
|
31,922
|
|
|
|
|
30,339
|
|
Stock-based compensation
|
|
|
|
|
5,364
|
|
|
|
|
6,880
|
|
|
|
|
10,631
|
|
|
|
|
14,143
|
|
Gain on other assets, net
|
|
|
|
|
(887
|
)
|
|
|
|
(1,229)
|
|
|
|
|
(5,747
|
)
|
|
|
|
(1,229)
|
|
Other
|
|
|
|
|
2,301
|
|
|
|
|
720
|
|
|
|
|
3,155
|
|
|
|
|
929
|
|
Change in operating assets and liabilities, net of effect of
acquisitions
|
|
|
|
|
5,492
|
|
|
|
|
(2,125
|
)
|
|
|
|
3,470
|
|
|
|
|
1,645
|
|
Net cash provided by operating activities
|
|
|
|
|
12,454
|
|
|
|
|
20,799
|
|
|
|
|
18,142
|
|
|
|
|
47,614
|
|
Cash flows from investing activities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchases of property and equipment
|
|
|
|
|
(3,120
|
)
|
|
|
|
(8,978
|
)
|
|
|
|
(5,910
|
)
|
|
|
|
(14,803
|
)
|
Purchases of intangible assets
|
|
|
|
|
(1,050
|
)
|
|
|
|
(6,175
|
)
|
|
|
|
(4,314
|
)
|
|
|
|
(10,028
|
)
|
Proceeds from gTLD withdrawals, net
|
|
|
|
|
1,006
|
|
|
|
|
1,384
|
|
|
|
|
6,105
|
|
|
|
|
1,384
|
|
Payments for gTLD applications, net
|
|
|
|
|
(11,060
|
)
|
|
|
|
-
|
|
|
|
|
(11,460
|
)
|
|
|
|
-
|
|
Cash paid for acquisitions, net of cash acquired
|
|
|
|
|
-
|
|
|
|
|
(67,137
|
)
|
|
|
|
-
|
|
|
|
|
(73,229
|
)
|
Other
|
|
|
|
|
120
|
|
|
|
|
511
|
|
|
|
|
1,291
|
|
|
|
|
511
|
|
Net cash used in investing activities
|
|
|
|
|
(14,104
|
)
|
|
|
|
(80,395
|
)
|
|
|
|
(14,288
|
)
|
|
|
|
(96,165
|
)
|
Cash flows from financing activities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Long-term debt (repayments) borrowing
|
|
|
|
|
(18,750
|
)
|
|
|
|
20,000
|
|
|
|
|
(22,500
|
)
|
|
|
|
20,000
|
|
Proceeds from exercises of stock options and contributions to ESPP
|
|
|
|
|
72
|
|
|
|
|
1,603
|
|
|
|
|
252
|
|
|
|
|
3,349
|
|
Repurchases of common stock
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
(4,835
|
)
|
Payments of withholding tax on net exercise of stock-based awards
|
|
|
|
|
(799
|
)
|
|
|
|
(1,316
|
)
|
|
|
|
(1,646
|
)
|
|
|
|
(2,699
|
)
|
Cash paid for acquisition holdback
|
|
|
|
|
(1,042
|
)
|
|
|
|
-
|
|
|
|
|
(1,542
|
)
|
|
|
|
-
|
|
Other
|
|
|
|
|
(179
|
)
|
|
|
|
(173
|
)
|
|
|
|
(296
|
)
|
|
|
|
(265
|
)
|
Net cash used in financing activities
|
|
|
|
|
(20,698
|
)
|
|
|
|
20,114
|
|
|
|
|
(25,732
|
)
|
|
|
|
15,550
|
|
Effect of foreign currency on cash and cash equivalents
|
|
|
|
|
(27
|
)
|
|
|
|
(13
|
)
|
|
|
|
(45
|
)
|
|
|
|
(56
|
)
|
Change in cash and cash equivalents
|
|
|
|
|
(22,375
|
)
|
|
|
|
(39,495
|
)
|
|
|
|
(21,923
|
)
|
|
|
|
(33,057
|
)
|
Cash and cash equivalents, beginning of period
|
|
|
|
|
153,963
|
|
|
|
|
109,371
|
|
|
|
|
153,511
|
|
|
|
|
102,933
|
|
Cash and cash equivalents, end of period
|
|
|
|
$
|
131,588
|
|
|
|
$
|
69,876
|
|
|
|
$
|
131,588
|
|
|
|
$
|
69,876
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Demand Media, Inc. and Subsidiaries
Reconciliations of Non-GAAP Measures
(In thousands, except per share amounts)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended
June 30,
|
|
|
|
Six months ended
June 30,
|
|
|
|
|
|
2014
|
|
|
|
2013
|
|
|
|
2014
|
|
|
|
2013
|
|
Revenue ex-TAC:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Content & Media revenue
|
|
|
|
$
|
48,532
|
|
|
|
$
|
64,499
|
|
|
|
$
|
99,155
|
|
|
|
$
|
129,790
|
|
Less: traffic acquisition costs (TAC)
|
|
|
|
|
(2,618
|
)
|
|
|
|
(4,045
|
)
|
|
|
|
(4,972
|
)
|
|
|
|
(9,481
|
)
|
Content & Media revenue ex-TAC
|
|
|
|
|
45,914
|
|
|
|
|
60,454
|
|
|
|
|
94,183
|
|
|
|
|
120,309
|
|
Registrar revenue
|
|
|
|
|
41,234
|
|
|
|
|
36,567
|
|
|
|
|
80,363
|
|
|
|
|
71,896
|
|
Total revenue ex-TAC
|
|
|
|
$
|
87,148
|
|
|
|
$
|
97,021
|
|
|
|
$
|
174,546
|
|
|
|
$
|
192,205
|
|
Adjusted EBITDA:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss)
|
|
|
|
$
|
(14,333
|
)
|
|
|
$
|
1,118
|
|
|
|
$
|
(25,289
|
)
|
|
|
$
|
1,787
|
|
Income tax expense
|
|
|
|
|
2,306
|
|
|
|
|
1,240
|
|
|
|
|
4,774
|
|
|
|
|
1,613
|
|
Interest and other (income) expense, net
|
|
|
|
|
994
|
|
|
|
|
204
|
|
|
|
|
455
|
|
|
|
|
428
|
|
Gain on gTLD application withdrawals, net(1)
|
|
|
|
|
(887
|
)
|
|
|
|
(1,229
|
)
|
|
|
|
(5,747
|
)
|
|
|
|
(1,229
|
)
|
Depreciation and amortization
|
|
|
|
|
14,517
|
|
|
|
|
15,435
|
|
|
|
|
31,922
|
|
|
|
|
30,339
|
|
Stock-based compensation
|
|
|
|
|
5,364
|
|
|
|
|
6,880
|
|
|
|
|
10,631
|
|
|
|
|
14,143
|
|
Acquisition and realignment costs(2)
|
|
|
|
|
2,756
|
|
|
|
|
1,076
|
|
|
|
|
5,478
|
|
|
|
|
1,452
|
|
gTLD expense(3)
|
|
|
|
|
-
|
|
|
|
|
2,052
|
|
|
|
|
-
|
|
|
|
|
3,670
|
|
Adjusted EBITDA
|
|
|
|
$
|
10,717
|
|
|
|
$
|
26,776
|
|
|
|
$
|
22,224
|
|
|
|
$
|
52,203
|
|
Discretionary and Total Free Cash Flow:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by operating activities
|
|
|
|
$
|
12,454
|
|
|
|
$
|
20,799
|
|
|
|
$
|
18,142
|
|
|
|
$
|
47,614
|
|
Purchases of property and equipment
|
|
|
|
|
(3,120
|
)
|
|
|
|
(8,978
|
)
|
|
|
|
(5,910
|
)
|
|
|
|
(14,803
|
)
|
Acquisition and realignment cash flows(2)
|
|
|
|
|
1,471
|
|
|
|
|
599
|
|
|
|
|
3,884
|
|
|
|
|
901
|
|
gTLD expense cash flows(3)
|
|
|
|
|
-
|
|
|
|
|
1,242
|
|
|
|
|
-
|
|
|
|
|
2,363
|
|
Discretionary Free Cash Flow
|
|
|
|
|
10,805
|
|
|
|
|
13,662
|
|
|
|
|
16,116
|
|
|
|
|
36,075
|
|
Purchases of intangible assets
|
|
|
|
|
(1,050
|
)
|
|
|
|
(6,175
|
)
|
|
|
|
(4,314
|
)
|
|
|
|
(10,028
|
)
|
Free Cash Flow
|
|
|
|
$
|
9,755
|
|
|
|
$
|
7,487
|
|
|
|
$
|
11,802
|
|
|
|
$
|
26,047
|
|
Adjusted Net Income (Loss) and Adjusted
EPS:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss)
|
|
|
|
$
|
(14,333
|
)
|
|
|
$
|
1,118
|
|
|
|
$
|
(25,289
|
)
|
|
|
$
|
1,787
|
|
(a) Stock-based compensation
|
|
|
|
|
5,364
|
|
|
|
|
6,880
|
|
|
|
|
10,631
|
|
|
|
|
14,143
|
|
(b) Amortization of intangibles - M&A
|
|
|
|
|
3,177
|
|
|
|
|
3,024
|
|
|
|
|
7,977
|
|
|
|
|
5,815
|
|
(c) Acquisition and realignment costs(2)
|
|
|
|
|
2,756
|
|
|
|
|
1,076
|
|
|
|
|
5,478
|
|
|
|
|
1,452
|
|
(d) Gain on gTLD application withdrawals, net(1)
|
|
|
|
|
(887
|
)
|
|
|
|
(1,229
|
)
|
|
|
|
(5,747
|
)
|
|
|
|
(1,229
|
)
|
(e) Gain on sale of RetailMeNot shares
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
(1,362
|
)
|
|
|
|
-
|
|
(f) Accelerated depreciation related to restructuring
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
931
|
|
|
|
|
-
|
|
(g) Content intangible assets removed from service(4)
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
66
|
|
(h) gTLD expense(3)
|
|
|
|
|
-
|
|
|
|
|
2,052
|
|
|
|
|
-
|
|
|
|
|
3,670
|
|
Income tax effect of items (a) - (h) & application of 38%
statutory tax rate to pre-tax income (loss)
|
|
|
|
|
2,921
|
|
|
|
|
(4,141
|
)
|
|
|
|
5,765
|
|
|
|
|
(8,767
|
)
|
Adjusted Net Income (Loss)
|
|
|
|
$
|
(1,002
|
)
|
|
|
$
|
8,780
|
|
|
|
$
|
(1,616
|
)
|
|
|
$
|
16,937
|
|
Adjusted EPS – diluted(5)
|
|
|
|
$
|
(0.05
|
)
|
|
|
$
|
0.50
|
|
|
|
$
|
(0.09
|
)
|
|
|
$
|
0.96
|
|
Shares used to calculate adjusted EPS – diluted(5)
|
|
|
|
|
18,286
|
|
|
|
|
17,691
|
|
|
|
|
18,229
|
|
|
|
|
17,629
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
|
|
Net gains on withdrawals of interest in gTLD applications, included
in gain on other assets, net.
|
(2)
|
|
|
Acquisition and realignment costs include such items, when
applicable, as (a) non-cash GAAP purchase accounting adjustments for
certain deferred revenue and costs, (b) legal, accounting and other
professional fees directly attributable to acquisition activity, (c)
employee severance and other payments attributable to acquisition or
corporate realignment activities and (d) expenditures related to the
separation of Demand Media into two distinct publicly traded
companies. Management does not consider these costs to be indicative
of the Company's core operating results.
|
(3)
|
|
|
Comprises formation expenses directly related to the Company's gTLD
initiative that did not generate associated revenue in 2013.
|
(4)
|
|
|
The Company elected to remove certain content assets from service,
resulting in accelerated amortization expense.
|
(5)
|
|
|
Demand Media, Inc. common stock share information and related per
share amounts included in this earnings release and the accompanying
tables have been adjusted retroactively for all periods presented to
reflect the one-for-five reverse stock split of Demand Media, Inc.
common stock that was effected on August 1, 2014.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Demand Media, Inc. and Subsidiaries
Unaudited GAAP Revenue, by Revenue Source
(In thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended
June 30,
|
|
|
|
Six months ended
June 30,
|
|
|
|
|
|
2014
|
|
|
|
2013
|
|
|
|
2014
|
|
|
|
2013
|
|
Content & Media:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Owned & operated websites
|
|
|
|
$
|
38,833
|
|
|
|
$
|
51,709
|
|
|
|
$
|
79,585
|
|
|
|
$
|
101,412
|
|
Network of customer websites
|
|
|
|
|
9,699
|
|
|
|
|
12,790
|
|
|
|
|
19,570
|
|
|
|
|
28,378
|
|
Total revenue – Content & Media
|
|
|
|
|
48,532
|
|
|
|
|
64,499
|
|
|
|
|
99,155
|
|
|
|
|
129,790
|
|
Registrar
|
|
|
|
|
41,234
|
|
|
|
|
36,567
|
|
|
|
|
80,363
|
|
|
|
|
71,896
|
|
Total revenue
|
|
|
|
$
|
89,766
|
|
|
|
$
|
101,066
|
|
|
|
$
|
179,518
|
|
|
|
$
|
201,686
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended
June 30,
|
|
|
|
Six months ended
June 30,
|
|
|
|
|
|
2014
|
|
|
|
2013
|
|
|
|
2014
|
|
|
|
2013
|
|
Content & Media:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Owned & operated websites
|
|
|
|
|
43
|
%
|
|
|
|
51
|
%
|
|
|
|
44
|
%
|
|
|
|
50
|
%
|
Network of customer websites
|
|
|
|
|
11
|
%
|
|
|
|
13
|
%
|
|
|
|
11
|
%
|
|
|
|
14
|
%
|
Total revenue – Content & Media
|
|
|
|
|
54
|
%
|
|
|
|
64
|
%
|
|
|
|
55
|
%
|
|
|
|
64
|
%
|
Registrar
|
|
|
|
|
46
|
%
|
|
|
|
36
|
%
|
|
|
|
45
|
%
|
|
|
|
36
|
%
|
Total revenue
|
|
|
|
|
100
|
%
|
|
|
|
100
|
%
|
|
|
|
100
|
%
|
|
|
|
100
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Source: Demand Media, Inc.