Grubhub Reports Record Fourth Quarter Results

February 8, 2018

Grubhub generates 49% revenue growth in the fourth quarter

CHICAGO, Feb 8, 2018 /PRNewswire/ — Grubhub Inc. (NYSE: GRUB), the nation’s leading takeout marketplace, today announced financial results for the fourth quarter ended Dec. 31, 2017. For the fourth quarter, the Company posted revenues of $205.1 million, which is a 49% year-over-year increase from $137.5 million in the fourth quarter of 2016. Gross Food Sales grew 39% year-over-year to $1.1 billion, up from $818 million in the year ago period.”Over the past two years we have taken incredible strides in expanding the breadth and depth of our restaurant network, growing the number of local restaurants we work with from 40,000 to over 80,000 today,” said Grubhub CEO, Matt Maloney. “The partnership with Yum! which we announced this morning will accelerate the expansion of our delivery network and amplify our diner acquisition efforts, raising consumer awareness of online ordering and driving more volume for all restaurants across our platform.”

Fourth Quarter and Full Year 2017 Highlights

The following results reflect the financial performance and key operating metrics of our business for the three and twelve months ended Dec. 31, 2017, as compared to the same periods in 2016.

Fourth Quarter Financial Highlights

  • Revenues: $205.1 million, a 49% year-over-year increase from $137.5 million in the fourth quarter of 2016.
  • Net Income: $53.5 million, or $0.60 per diluted share, a 293% year-over-year increase from $13.6 million, or $0.16 per diluted share, in the fourth quarter of 2016.
  • Non-GAAP Adjusted EBITDA: $57.0 million, a 45% year-over-year increase from $39.2 million in the fourth quarter of 2016.
  • Non-GAAP Net Income: $33.3 million, or $0.37 per diluted share, a 68% year-over-year increase from $19.8 million, or $0.23 per diluted share, in the fourth quarter of 2016.

Fourth Quarter Key Business Metrics Highlights

  • Active Diners were 14.5 million, a 77% year-over-year increase from 8.2 million Active Diners in the fourth quarter of 2016.
  • Daily Average Grubs (DAGs) were 392,500, a 34% year-over-year increase from 292,500 DAGs in the fourth quarter of 2016.
  • Gross Food Sales were $1.1 billion, a 39% year-over-year increase from $818 million in the fourth quarter of 2016.

Full Year Financial Highlights

  • Revenues: $683.1 million, a 38% year-over-year increase from $493.3 million in 2016.
  • Net Income: $99.0 million, or $1.12 per diluted share, a 100% year-over-year increase from $49.6 million, or $0.58 per diluted share, in 2016.
  • Non-GAAP Adjusted EBITDA: $184.0 million, a 27% year-over-year increase from $144.6 million in 2016.
  • Non-GAAP Net Income: $106.1 million, or $1.20 per diluted share, a 39% year-over-year increase from $76.6 million, or $0.89 per diluted share, in 2016.

Full Year Key Business Metrics Highlights

  • Active Diners were 14.5 million, a 77% year-over-year increase from 8.2 million Active Diners in 2016.
  • Daily Average Grubs (DAGs) were 334,000, a 22% year-over-year increase from 274,800 DAGs in 2016.
  • Gross Food Sales were $3.8 billion, a 26% year-over-year increase from $3.0 billion in 2016.

“Grubhub delivery has helped drive phenomenal growth for us, reaching an annualized run rate of over $1 billion dollars in GFS from close to zero in 2015,” commented Grubhub President and CFO Adam DeWitt. “Our ability to scale delivery capabilities efficiently, combined with consistent execution on organic diner acquisition and merger integrations, enabled us to generate record EBITDA per order of $1.58 in the fourth quarter.”

First Quarter and Full Year 2018 Guidance

Based on information available as of Feb. 8, 2018, the Company is providing the following financial guidance for the first quarter and full year of 2018:

First Quarter 2018

Full Year 2018

(in millions)

Expected Revenue range

$224 – $232

$910 – $960

Expected Adjusted EBITDA range

$54 – $60

$225 – $255

Fourth Quarter 2017 Financial Results Conference Call

Grubhub will webcast a conference call today at 9 a.m. CT to discuss the fourth quarter 2017 financial results. The webcast can be accessed on the Grubhub Investor Relations website at http://investors.grubhub.com, along with the Company’s earnings press release and financial tables. A replay of the webcast will be available at the same website until Feb. 22, 2018.

About Grubhub

Grubhub (NYSE: GRUB) is the nation’s leading online and mobile takeout food-ordering marketplace with the most comprehensive network of restaurant partners and largest active diner base. Dedicated to moving eating forward and connecting diners with the food they love from their favorite local restaurants, the Company’s platforms and services strive to elevate food ordering through innovative restaurant technology, easy-to-use platforms and an improved delivery experience. Grubhub is proud to work with over 80,000 restaurant partners in over 1,600 U.S. cities and London. The Grubhub portfolio of brands includes Grubhub, Seamless, Eat24, AllMenus and MenuPages.

Use of Forward Looking Statements

This press release contains forward-looking statements regarding Grubhub, “the Company’s” or our management’s future expectations, beliefs, intentions, goals, strategies, plans and prospects, including the expected benefits to, and financial performance of, Grubhub following the acquisition of Eat24 and its commercial agreements with Yelp and Yum! Brands. Such statements constitute “forward-looking statements”, which are subject to the safe harbor provisions of the U.S. Private Securities Litigation Reform Act of 1995. Forward-looking statements involve substantial known and unknown risks, uncertainties and assumptions that could cause actual results, performance or achievements to differ materially from any future results, performance or achievements expressed or implied by the forward-looking statements. Such risks and uncertainties include, but are not limited to, the matters set forth in the filings that we make with the Securities and Exchange Commission from time to time, including those set forth in the section entitled “Risk Factors” in our Annual Report on Form 10-K filed on February 28, 2017 and our most recent Quarterly Report on Form 10-Q for the quarter ended Sep. 30, 2017, which are on file with the SEC and are available on the Investor Relations section of our website at http://investors.grubhub.com/. Additional information will be set forth in our Annual Report on Form 10-K that will be filed for the year ended Dec. 31, 2017, which should be read in conjunction with these financial results. Please also note that forward-looking statements represent management’s beliefs and assumptions only as of the date of this press release. Except as required by law, we disclaim any intention to, and undertake no obligation to, publicly update these forward-looking statements, or to update the reasons actual results could differ materially from those anticipated in the forward-looking statements, even if new information becomes available in the future.

Use of Non-GAAP Financial Measures

Adjusted EBITDA, non-GAAP net income and non-GAAP net income per diluted share attributable to common stockholders are financial measures that are not calculated in accordance with accounting principles generally accepted in the United States, or GAAP.

We define Adjusted EBITDA as net income adjusted to exclude acquisition, restructuring and certain legal costs, income taxes, interest income and expense, depreciation and amortization and stock-based compensation expense. Non-GAAP net income and non-GAAP net income per diluted share attributable to common stockholders exclude acquisition, restructuring and certain legal costs, amortization of acquired intangible assets, stock-based compensation expense, the impact of the U.S. Tax Cuts and Jobs Act (“U.S. Tax Act”) and other nonrecurring items as well as the income tax effects of these non-GAAP adjustments. We use these non-GAAP financial measures as key performance measures because we believe they facilitate operating performance comparisons from period to period by excluding potential differences primarily caused by variations in capital structures, tax positions, the impact of acquisitions and restructuring, the impact of depreciation and amortization expense on our fixed assets and the impact of stock-based compensation expense. Adjusted EBITDA, non-GAAP net income and non-GAAP net income per diluted share attributable to common stockholders are not measurements of our financial performance under GAAP and should not be considered as an alternative to performance measures derived in accordance with GAAP.

See “Schedule of Non-GAAP Financial Measures Reconciliation” below for a reconciliation of net income to Adjusted EBITDA, non-GAAP net income and non-GAAP net income per diluted share attributable to common stockholders.

 

GRUBHUB INC.

STATEMENTS OF OPERATIONS

(in thousands, except per share data)

Three Months Ended
December 31,

Year Ended
December 31,

2017

2016

2017

2016

Revenues

$

205,080

$

137,457

$

683,067

$

493,331

Costs and expenses:

Operations and support

81,658

51,727

269,453

171,756

Sales and marketing

45,384

29,636

150,730

110,323

Technology (exclusive of amortization)

14,703

10,689

56,263

42,454

General and administrative

18,396

12,435

65,023

50,482

Depreciation and amortization

18,781

9,911

51,848

35,193

Total costs and expenses

178,922

114,398

593,317

410,208

Income from operations

26,158

23,059

89,750

83,123

Interest (income) expense – net

1,010

(183)

102

(729)

Income before provision for income taxes

25,148

23,242

89,648

83,852

Income tax (benefit) expense

(28,378)

9,605

(9,335)

34,295

Net income attributable to common stockholders

$

53,526

$

13,637

$

98,983

$

49,557

Net income per share attributable to common stockholders:

Basic

$

0.62

$

0.16

$

1.15

$

0.58

Diluted

$

0.60

$

0.16

$

1.12

$

0.58

Weighted-average shares used to compute net income per share attributable to common stockholders:

Basic

86,702

85,608

86,297

85,069

Diluted

89,366

86,666

88,182

86,135

 

KEY OPERATING METRICS

Three Months Ended
December 31,

Year Ended
December 31,

2017

2016

2017

2016

Active Diners (000s)

14,462

8,174

14,462

8,174

Daily Average Grubs

392,500

292,500

334,000

274,800

Gross Food Sales (millions)

$

1,138.6

$

817.7

$

3,783.7

$

2,998.1

 

GRUBHUB INC.

CONSOLIDATED BALANCE SHEETS

(in thousands, except share data)

December 31, 2017

December31,2016

ASSETS

CURRENT ASSETS:

Cash and cash equivalents

$

234,090

$

239,528

Short-term investments

23,605

84,091

Accounts receivable, less allowances for doubtful accounts

95,970

60,550

Prepaid expenses and other current assets

6,818

12,168

Total current assets

360,483

396,337

PROPERTY AND EQUIPMENT:

Property and equipment, net of depreciation and amortization

71,384

46,555

OTHER ASSETS:

Other assets

6,487

4,530

Goodwill

589,862

436,455

Acquired intangible assets, net of amortization

515,553

313,630

Total other assets

1,111,902

754,615

TOTAL ASSETS

$

1,543,769

$

1,197,507

LIABILITIES AND STOCKHOLDERS’ EQUITY

CURRENT LIABILITIES:

Restaurant food liability

$

119,922

$

83,349

Accounts payable

7,607

7,590

Accrued payroll

13,186

7,338

Taxes payable

3,109

865

Short-term debt

3,906

Other accruals

26,818

11,348

Total current liabilities

174,548

110,490

LONG-TERM LIABILITIES:

Deferred taxes, non-current

74,292

108,022

Other accruals

7,468

6,876

Long-term debt

169,645

Total long-term liabilities

251,405

114,898

STOCKHOLDERS’ EQUITY:

Common stock, $0.0001 par value

9

9

Accumulated other comprehensive loss

(1,228)

(2,078)

Additional paid-in capital

849,043

805,731

Retained earnings

269,992

168,457

Total Stockholders’ Equity

$

1,117,816

$

972,119

TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY

$

1,543,769

$

1,197,507

 

GRUBHUB INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS

(in thousands)

Year Ended December 31,

2017

2016

CASH FLOWS FROM OPERATING ACTIVITIES

Net income

$

98,983

$

49,557

Adjustments to reconcile net income to net cash from operating activities:

Depreciation

11,775

8,921

Provision for doubtful accounts

1,424

1,102

Deferred taxes

(31,179)

1,027

Amortization of intangible assets

40,073

26,272

Stock-based compensation

32,748

23,559

Deferred rent

849

1,286

Amortization of deferred loan costs

487

365

Investment premium amortization

(739)

(612)

Other

436

(159)

Change in assets and liabilities, net of the effects of business acquisitions:

Accounts receivable

(27,833)

(17,488)

Prepaid expenses and other assets

4,112

(8,765)

Restaurant food liability

8,576

16,451

Accounts payable

(4,244)

(3,204)

Accrued payroll

5,537

1,819

Other accruals

11,735

(2,453)

Net cash provided by operating activities

152,740

97,678

CASH FLOWS FROM INVESTING ACTIVITIES

Purchases of investments

(154,758)

(226,694)

Proceeds from maturity of investments

215,983

284,662

Capitalized website and development costs

(21,325)

(12,809)

Purchases of property and equipment

(18,971)

(24,087)

Acquisitions of businesses, net of cash acquired

(333,301)

(65,849)

Acquisition of other intangible assets

(25,147)

(250)

Other cash flows from investing activities

557

(492)

Net cash used in investing activities

(336,962)

(45,519)

CASH FLOWS FROM FINANCING ACTIVITIES

Proceeds from borrowings under the credit facility

200,000

Repayments of borrowings under the credit facility

(25,781)

Repurchases of common stock

(14,774)

Proceeds from exercise of stock options

16,375

13,468

Excess tax benefits related to stock-based compensation

24,906

Taxes paid related to net settlement of stock-based compensation awards

(10,556)

(2,779)

Payments for debt issuance costs

(1,979)

(1,477)

Net cash provided by financing activities

178,059

19,344

Net change in cash and cash equivalents

(6,163)

71,503

Effect of exchange rates on cash

725

(1,268)

Cash and cash equivalents at beginning of year

239,528

169,293

Cash and cash equivalents at end of the period

$

234,090

$

239,528

SUPPLEMENTAL DISCLOSURE OF NON CASH ITEMS

Cash paid for income taxes

$

19,148

$

8,722

GRUBHUB INC.

NON-GAAP FINANCIAL MEASURES RECONCILIATION

(in thousands, except per share data)

Three Months Ended
December 31,

Year Ended
December 31,

2017

2016

2017

2016

Net income

$

53,526

$

13,637

$

98,983

$

49,557

Income taxes

(28,378)

9,605

(9,335)

34,295

Interest (income) expense – net(a)

1,010

102

Depreciation and amortization

18,781

9,911

51,848

35,193

EBITDA

44,939

33,153

141,598

119,045

Acquisition, restructuring and legal costs

3,199

253

9,642

2,042

Stock-based compensation

8,835

5,804

32,748

23,559

Adjusted EBITDA

$

56,973

$

39,210

$

183,988

$

144,646

Due to interest incurred on borrowings under the Company’s credit facility during the three months ended December 31, 2017, the Company has updated its calculation of Adjusted EBITDA to include net interest expense. The Company did not recast periods prior to 2017 due to the insignificance of net interest (income) expense in those periods. Recast Adjusted EBITDA for the three months ended March 31, 2017, June 30, 2017 and September 30, 2017 includes net interest income of $0.2 million, $0.3 million and $0.4 million, respectively. There were no changes to the Company’s GAAP results as a result of this change in presentation.

 

Three Months Ended
December 31,

Year Ended
December 31,

2017

2016

2017

2016

Net income

$

53,526

$

13,637

$

98,983

$

49,557

Stock-based compensation

8,835

5,804

32,748

23,559

Amortization of acquired intangible assets

11,238

4,801

28,066

20,871

Acquisition, restructuring and legal costs

3,199

253

9,642

2,042

Income tax benefit of the U.S. Tax Act

(34,054)

(34,054)

Income tax adjustments

(9,469)

(4,692)

(29,239)

(19,472)

Non-GAAP net income

$

33,275

$

19,803

$

106,146

$

76,557

Weighted-average diluted shares used to compute net income per share attributable to common stockholders

89,366

86,666

88,182

86,135

Non-GAAP net income per diluted share attributable to common stockholders

$

0.37

$

0.23

$

1.20

$

0.89

 

Guidance

Three Months Ended
March 31, 2018

Year Ended
December 31, 2018

Low

High

Low

High

(in millions)

Net income

$

16.2

$

20.5

$

65.6

$

87.2

Income taxes

6.3

8.0

25.4

33.8

Interest expense ̶ net

1.0

1.0

4.0

4.0

Depreciation and amortization

20.0

20.0

82.0

82.0

EBITDA

43.5

49.5

177.0

207.0

Acquisition and restructuring costs

Stock-based compensation

10.5

10.5

48.0

48.0

Adjusted EBITDA

$

54.0

$

60.0

$

225.0

$

255.0