Groupon, Inc(NASDAQ:GRPN)
Groupon, Inc. operates a marketplace that connects consumers to merchants. It operates in two segments, North America and International. The company sells goods or services on behalf of third-party merchants; and first-party goods inventory. It serves customers through its mobile applications and we...
Website: http://www.groupon.com
Founded: 2008
Full Time Employees: 2,904 (Dec 2022)
Founder: Eric Lefkofsky, Andrew Mason, Brad Keywell
CEO: Aaron Cooper
Sector: Communication Services
Industry: Internet Content & Information
• Market Cap:
• Exchange:
• Shs Outstanding:
• Employees:
• Beta:
• Return on Equity (ROE) ttm:
• Return on Assets (ROA) ttm:
• EPS ttm:
• Book value per Share:
• Cash per Share:
• Current ast per Share:
• P/E ttm:
• P/E forward:
• P/E ttm high:
• P/E ttm low:
• P/S ttm:
• P/B ttm:
• P/FCF ttm:
• PEG ratio:
• Cash Ratio ttm:
• Quick Ratio ttm:
• Current Ratio ttm:
• Gross Mgn ttm:
• EBITDA Mgn ttm:
• Operating Mgn ttm:
• Net Income Mgn ttm:
• Trailing Div yield:
• Forward Div yield:
• Payout Ratio ttm:
• Ex-Dividend date:
• Target Price High:
• Target Price Low:
• Target Price Mean:
• Number of Analysts:
• Debt Ratio ttm:
• Debt to Equity ttm:
• Total Net Debt:
At a glance:
Bull Thesis:
Bear Thesis:
Main Competitors:
Moat:
Income Statements:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
revenue | 117,200,000 | 132,708,000 | 122,825,000 | 125,702,000 | 117,187,000 | 130,379,000 | 114,479,000 | 124,615,000 | 123,084,000 | 94,298,500 | 126,474,000 | 129,109,000 | 121,611,000 | 559,283,000 | ||||||||||||||||||||||||||||||||||||||||||||
yoy | 0.01% | 1.79% | 7.29% | 0.87% | -4.79% | 38.26% | -9.48% | -3.48% | 1.21% | |||||||||||||||||||||||||||||||||||||||||||||||||
qoq | -11.69% | 8.05% | -2.29% | 7.27% | -10.12% | 13.89% | -8.13% | 1.24% | 30.53% | -25.44% | -2.04% | 6.17% | ||||||||||||||||||||||||||||||||||||||||||||||
cost of revenue | 11,151,000 | 12,729,000 | 10,989,000 | 11,276,000 | 10,889,000 | 12,192,000 | 11,584,000 | 11,948,000 | 12,527,000 | 12,210,000 | 15,796,000 | 16,144,000 | 16,900,000 | 135,184,000 | 119,498,000 | |||||||||||||||||||||||||||||||||||||||||||
gross profit | 106,049,000 | 119,979,000 | 111,836,000 | 114,426,000 | 106,298,000 | 118,187,000 | 102,895,000 | 112,667,000 | 110,557,000 | 122,310,000 | 110,678,000 | 112,965,000 | 104,711,000 | 129,129,000 | 125,722,000 | 133,972,000 | 134,001,000 | 194,751,000 | 181,439,000 | 193,943,000 | 166,983,000 | 178,799,000 | 160,022,000 | 137,226,000 | 201,247,000 | 310,041,000 | 277,940,000 | 292,132,000 | 306,016,000 | 366,069,000 | 305,989,000 | 323,658,000 | 324,885,000 | 386,918,000 | 309,425,000 | 328,067,000 | 309,451,000 | 369,870,000 | 314,117,000 | 333,588,000 | 339,328,000 | 371,740,000 | 328,912,000 | 337,007,000 | 347,406,000 | 393,459,000 | 380,144,000 | 389,862,000 | 385,721,000 | 378,208,000 | 359,622,000 | 384,694,000 | 379,009,000 | |||||
yoy | -0.23% | 1.52% | 8.69% | 1.56% | -3.85% | -3.37% | -7.03% | -0.26% | 5.58% | -5.28% | -11.97% | -15.68% | -21.86% | -33.70% | -30.71% | -30.92% | -19.75% | 8.92% | 13.38% | 41.33% | -17.03% | -42.33% | -42.43% | -53.03% | -34.24% | -15.31% | -9.17% | -9.74% | -5.81% | -5.39% | -1.11% | -1.34% | 4.99% | 4.61% | -1.49% | -1.66% | -8.80% | -0.50% | -4.50% | -1.01% | -2.33% | -5.52% | -13.48% | -13.56% | -9.93% | 4.03% | 5.71% | 1.34% | 1.77% | |||||||||
qoq | -11.61% | 7.28% | -2.26% | 7.65% | -10.06% | 14.86% | -8.67% | 1.91% | -9.61% | 10.51% | -2.02% | 7.88% | -18.91% | 2.71% | -6.16% | -0.02% | -31.19% | 7.34% | -6.45% | 16.15% | -6.61% | 11.73% | 16.61% | -31.81% | -35.09% | 11.55% | -4.86% | -4.54% | -16.40% | 19.63% | -5.46% | -0.38% | -16.03% | 25.04% | -5.68% | 6.02% | -16.34% | 17.75% | -5.84% | -1.69% | -8.72% | 13.02% | -2.40% | -2.99% | -11.70% | 3.50% | -2.49% | 1.07% | 1.99% | 5.17% | -6.52% | 1.50% | ||||||
gross margin % | 90.49% | 90.41% | 91.05% | 91.03% | 90.71% | 90.65% | 89.88% | 90.41% | 89.82% | 129.71% | 87.51% | 87.50% | 86.10% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | NaN% | NaN% | NaN% | 0% | |
operating expenses: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
marketing | 36,333,000 | 48,577,000 | 41,442,000 | 41,399,000 | 34,437,000 | 42,620,000 | 36,258,000 | 36,520,000 | 28,809,000 | 34,492,000 | 28,898,000 | 22,267,000 | 24,848,000 | 42,546,000 | 37,897,000 | 29,372,000 | 39,416,000 | 58,235,000 | 53,159,000 | 43,720,000 | 33,666,000 | 37,776,000 | 31,386,000 | 25,242,000 | 60,130,000 | 82,059,000 | 74,976,000 | 88,923,000 | 93,397,000 | 109,686,000 | 92,717,000 | 94,178,000 | 99,156,000 | 112,462,000 | 101,456,000 | 100,658,000 | 86,342,000 | 93,335,000 | 87,858,000 | 91,993,000 | 89,765,000 | 83,208,000 | 61,587,000 | 57,007,000 | 52,533,000 | 65,909,000 | 59,935,000 | 64,275,000 | 78,924,000 | 56,505,000 | 53,265,000 | 55,497,000 | 49,557,000 | 60,913,000 | 70,919,000 | 88,407,000 | 116,615,000 | |
selling, general and administrative | 73,028,000 | 64,955,000 | 68,264,000 | 70,669,000 | 69,840,000 | 72,462,000 | 71,327,000 | 77,212,000 | 74,282,000 | 72,492,000 | 80,016,000 | 96,263,000 | 101,634,000 | 111,774,000 | 119,243,000 | 123,938,000 | 126,420,000 | 126,490,000 | 119,494,000 | 137,969,000 | 127,143,000 | 128,168,000 | 124,257,000 | 143,619,000 | 207,141,000 | 187,846,000 | 198,327,000 | 210,348,000 | 210,424,000 | 194,562,000 | 160,214,000 | 294,124,000 | 222,061,000 | 224,720,000 | 214,828,000 | 230,187,000 | 232,046,000 | 254,458,000 | 253,554,000 | 277,168,000 | 280,988,000 | 287,976,000 | 326,248,000 | 288,721,000 | 289,847,000 | 309,965,000 | 325,942,000 | 332,844,000 | 324,965,000 | 306,086,000 | 294,074,000 | 302,600,000 | 308,206,000 | 307,625,000 | 287,978,000 | 299,894,000 | 283,583,000 | |
restructuring and related charges | 7,000 | -61,000 | -64,000 | -46,000 | 137,000 | 453,000 | 896,000 | -379,000 | 96,000 | -2,327,000 | 2,228,000 | -689,000 | 8,794,000 | 4,187,000 | 4,912,000 | 2,939,000 | 312,000 | 7,745,000 | 12,483,000 | 14,245,000 | 7,422,000 | 3,799,000 | 20,559,000 | 40,478,000 | ||||||||||||||||||||||||||||||||||
total operating expenses | 109,368,000 | 113,471,000 | 109,642,000 | 101,372,000 | 104,414,000 | 115,535,000 | 108,481,000 | 108,309,000 | 103,187,000 | 104,657,000 | 111,142,000 | 117,841,000 | 135,276,000 | 161,955,000 | 162,052,000 | 200,484,000 | 166,148,000 | 192,470,000 | 185,136,000 | 195,934,000 | 168,231,000 | 169,743,000 | 176,202,000 | 209,339,000 | 399,108,000 | 269,936,000 | 273,303,000 | 299,271,000 | 303,821,000 | 304,193,000 | 252,966,000 | 387,903,000 | 321,500,000 | 337,192,000 | 310,638,000 | 335,465,000 | 321,131,000 | 362,446,000 | 340,802,000 | 376,757,000 | 386,661,000 | 377,163,000 | 399,335,000 | 346,233,000 | 342,111,000 | 375,065,000 | 385,573,000 | 397,716,000 | 405,674,000 | 364,856,000 | 345,810,000 | 357,282,000 | 357,831,000 | 368,691,000 | 361,328,000 | 521,850,000 | 519,644,000 | |
income from operations | -3,319,000 | 6,508,000 | 2,194,000 | 13,054,000 | 1,884,000 | 2,652,000 | -5,586,000 | 4,358,000 | 7,370,000 | 17,653,000 | -464,000 | -4,876,000 | -30,565,000 | -32,826,000 | -36,330,000 | -66,512,000 | -32,147,000 | 2,281,000 | -3,697,000 | -1,991,000 | -1,248,000 | 9,056,000 | -16,180,000 | -72,113,000 | -197,861,000 | 40,105,000 | 4,637,000 | -7,139,000 | 2,195,000 | 61,876,000 | 53,023,000 | -64,245,000 | 3,385,000 | 49,726,000 | -1,213,000 | -7,398,000 | -11,680,000 | 7,424,000 | -26,685,000 | -43,169,000 | -47,333,000 | -5,423,000 | -70,423,000 | -9,226,000 | 5,295,000 | 18,394,000 | -5,429,000 | -7,854,000 | -19,953,000 | 13,352,000 | 13,812,000 | 27,412,000 | 21,178,000 | -12,861,000 | 25,438,000 | 46,485,000 | 39,639,000 | |
yoy | -276.17% | 145.40% | -139.28% | 199.54% | -74.44% | -84.98% | 1103.88% | -189.38% | -124.11% | -153.78% | -98.72% | -92.67% | -4.92% | -1539.11% | 882.69% | 3240.63% | 2475.88% | -74.81% | -77.15% | -97.24% | -99.37% | -77.42% | -448.93% | 910.13% | -9114.17% | -35.18% | -91.25% | -88.89% | -35.16% | 24.43% | -4471.23% | 768.41% | -128.98% | 569.80% | -95.45% | -82.86% | -75.32% | -236.90% | -62.11% | 367.91% | -993.92% | -129.48% | 1197.16% | 17.47% | -126.54% | 37.76% | -139.31% | -128.65% | -194.22% | -203.82% | -45.70% | -41.03% | -46.57% | |||||
qoq | -151.00% | 196.63% | -83.19% | 592.89% | -28.96% | -147.48% | -228.18% | -40.87% | -58.25% | -3904.53% | -90.48% | -84.05% | -6.89% | -9.64% | -45.38% | 106.90% | -1509.34% | -161.70% | 85.69% | 59.54% | -113.78% | -155.97% | -77.56% | -63.55% | -593.36% | 764.89% | -164.95% | -425.24% | -96.45% | 16.70% | -182.53% | -1997.93% | -93.19% | -4199.42% | -83.60% | -36.66% | -257.33% | -127.82% | -38.18% | -8.80% | 772.82% | -92.30% | 663.31% | -274.24% | -71.21% | -438.81% | -30.88% | -60.64% | -249.44% | -3.33% | -49.61% | 29.44% | -264.67% | -150.56% | -45.28% | 17.27% | ||
operating margin % | -2.83% | 4.90% | 1.79% | 10.38% | 1.61% | 2.03% | -4.88% | 3.50% | 5.99% | 18.72% | -0.37% | -3.78% | -25.13% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | Infinity% | -Infinity% | -Infinity% | -Infinity% | Infinity% | -Infinity% | -Infinity% | -Infinity% | Infinity% | Infinity% | -Infinity% | Infinity% | Infinity% | Infinity% | -Infinity% | Infinity% | Infinity% | -Infinity% | -Infinity% | -Infinity% | Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | Infinity% | Infinity% | -Infinity% | -Infinity% | -Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | -Infinity% | Infinity% | Infinity% | 7.09% | |
other income | -4,371,000 | 103,520,000 | -98,728,000 | 18,466,000 | 7,571,000 | -44,449,000 | 22,429,000 | -4,483,000 | -12,682,000 | 16,086,000 | -39,525,000 | -4,805,000 | 3,070,000 | 25,606,000 | -23,541,000 | -21,340,000 | -4,880,000 | -5,049,000 | 82,533,000 | -2,927,000 | 18,123,000 | 4,581,000 | -867,000 | -1,695,000 | -18,987,000 | 39,273,000 | -17,253,000 | -28,494,000 | -46,855,000 | -13,176,000 | -4,860,000 | -26,457,000 | -8,515,000 | -2,112,000 | 7,546,000 | 5,878,000 | -4,602,000 | -61,804,000 | -7,028,000 | -10,761,000 | 3,486,000 | -3,393,000 | -8,160,000 | 2,941,000 | -5,471,500 | -20,023,000 | -84,847,000 | 857,000 | -5,565,000 | |||||||||
income from continuing operations before provision for income taxes | -7,690,000 | 10,103,000 | -96,534,000 | 31,520,000 | 9,455,000 | -2,768,000 | 78,836,000 | -4,918,000 | 16,875,000 | 13,637,000 | -17,047,000 | -73,808,000 | -216,848,000 | 79,378,000 | -12,616,000 | -35,633,000 | -44,660,000 | 48,700,000 | 48,163,000 | -90,702,000 | -5,130,000 | 47,614,000 | 6,333,000 | -1,520,000 | -16,282,000 | |||||||||||||||||||||||||||||||||
provision for income taxes | 4,899,000 | 2,022,000 | 21,249,000 | 10,927,000 | 1,428,000 | 8,321,000 | 2,321,000 | 9,287,000 | 6,194,000 | 5,250,000 | 817,000 | 2,323,000 | 1,118,000 | 47,015,000 | -4,328,000 | 2,398,000 | -2,675,000 | -33,096,000 | 135,000 | -1,789,000 | 2,427,000 | -334,000 | -486,000 | -696,000 | -5,988,000 | 170,000 | 2,069,000 | 2,012,000 | -3,490,000 | -1,162,000 | 988,000 | 1,552,000 | -2,335,000 | -3,457,000 | 2,531,000 | 3,883,000 | 4,587,000 | 2,107,000 | -4,457,000 | -6,434,000 | 12,045,000 | 14,570,000 | 7,380,000 | 15,936,000 | 27,384,000 | 19,337,000 | 17,676,000 | 26,857,000 | 66,875,000 | 34,565,000 | ||||||||
income from continuing operations | -12,589,000 | 8,081,000 | -117,783,000 | 20,593,000 | 8,027,000 | 30,328,000 | 78,701,000 | -3,129,000 | 14,448,000 | 13,971,000 | -16,561,000 | -73,112,000 | -210,860,000 | 79,208,000 | -14,685,000 | -37,645,000 | -41,170,000 | 49,862,000 | 47,175,000 | -92,254,000 | -2,795,000 | 51,071,000 | 3,802,000 | -5,403,000 | -20,869,000 | -50,204,000 | -35,792,000 | -51,731,000 | -45,596,000 | -32,552,000 | -24,613,000 | -15,267,000 | ||||||||||||||||||||||||||
income from discontinued operations, net of tax | -30,000 | -145,000 | -471,000 | 382,000 | 435,000 | 2,162,000 | -223,000 | -862,000 | -1,376,000 | 487,000 | -10,613,000 | 127,179,000 | 6,284,000 | |||||||||||||||||||||||||||||||||||||||||||||
net income | -12,619,000 | 7,936,000 | -117,783,000 | 20,593,000 | 7,556,000 | -50,118,000 | 14,522,000 | -9,412,000 | -11,506,000 | 28,489,000 | -40,806,000 | -12,004,000 | -28,613,000 | -54,235,000 | -55,543,000 | -90,250,000 | -34,352,000 | 30,328,000 | 78,701,000 | -3,129,000 | 14,448,000 | 13,971,000 | -16,561,000 | -73,112,000 | -210,478,000 | 79,643,000 | -14,685,000 | -37,645,000 | -39,008,000 | 49,862,000 | 47,175,000 | -92,254,000 | -2,795,000 | 50,848,000 | 2,940,000 | -6,779,000 | -20,382,000 | -50,204,000 | -35,792,000 | -51,731,000 | -45,596,000 | -43,165,000 | -24,613,000 | 111,912,000 | -10,455,000 | 11,384,000 | -19,018,000 | -20,922,000 | -35,363,000 | -78,861,000 | -1,292,000 | -5,551,000 | -3,242,000 | -80,047,000 | -940,000 | 33,549,000 | -3,593,000 | |
yoy | -267.01% | -115.83% | -911.07% | -318.80% | -165.67% | -275.92% | -135.59% | -21.59% | -59.79% | -152.53% | -26.53% | -86.70% | -16.71% | -278.83% | -170.57% | 2784.31% | -337.76% | 117.08% | -575.22% | -95.72% | -106.86% | -82.46% | 12.77% | 94.21% | 439.58% | 59.73% | -131.13% | -59.19% | 1295.64% | -1.94% | 1504.59% | 1260.88% | -86.29% | -201.28% | -108.21% | -86.90% | -55.30% | 16.31% | 45.42% | -146.22% | 336.12% | -479.17% | 29.42% | -634.90% | -70.44% | -114.44% | 1371.98% | 276.91% | 990.78% | -1.48% | 37.45% | -116.55% | -9.77% | |||||
qoq | -259.01% | -106.74% | -671.96% | 172.54% | -115.08% | -445.12% | -254.29% | -18.20% | -140.39% | -169.82% | 239.94% | -58.05% | -47.24% | -2.35% | -38.46% | 162.72% | -213.27% | -61.46% | -2615.21% | -121.66% | 3.41% | -184.36% | -77.35% | -65.26% | -364.28% | -642.34% | -60.99% | -3.49% | -178.23% | 5.70% | -151.14% | 3200.68% | -105.50% | 1629.52% | -143.37% | -66.74% | -59.40% | 40.27% | -30.81% | 13.46% | 5.63% | 75.37% | -121.99% | -1170.42% | -191.84% | -159.86% | -9.10% | -40.84% | -55.16% | 6003.79% | -76.72% | 71.22% | -95.95% | 8415.64% | -102.80% | -1033.73% | ||
net income margin % | -10.77% | 5.98% | -95.89% | 16.38% | 6.45% | -38.44% | 12.69% | -7.55% | -9.35% | 30.21% | -32.26% | -9.30% | -23.53% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | Infinity% | Infinity% | -Infinity% | Infinity% | Infinity% | -Infinity% | -Infinity% | -Infinity% | Infinity% | -Infinity% | -Infinity% | -Infinity% | Infinity% | Infinity% | -Infinity% | -Infinity% | Infinity% | Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | Infinity% | -Infinity% | Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | Infinity% | -0.64% | |
net loss attributable to noncontrolling interests | -240,000 | -306,750 | -590,000 | -256,000 | -381,000 | -531,000 | -594,000 | -623,000 | -765,000 | -787,000 | -552,000 | -603,000 | -534,000 | -1,072,000 | -680,000 | -977,000 | -500,000 | -943,000 | -594,000 | -253,000 | 110,000 | 7,000 | 291,000 | 995,000 | ||||||||||||||||||||||||||||||||||
net income attributable to groupon, inc. | -12,859,000 | 7,340,000 | -118,373,000 | 20,337,000 | 7,175,000 | -50,649,000 | 13,928,000 | -10,035,000 | -12,271,000 | 27,702,000 | -41,358,000 | -12,607,000 | -29,147,000 | -55,307,000 | -56,223,000 | -91,227,000 | -34,852,000 | 29,385,000 | 78,107,000 | -3,382,000 | 14,558,000 | 13,978,000 | -16,270,000 | -72,117,000 | -213,522,000 | 77,041,000 | -16,685,000 | -40,246,000 | -42,487,000 | 46,228,000 | 44,615,000 | -95,034,000 | -6,888,000 | 47,721,000 | 59,000 | -9,326,000 | -24,414,000 | -52,588,000 | -37,976,000 | -54,904,000 | -49,119,000 | -46,528,000 | -27,615,000 | 109,084,000 | -3,536,500 | -2,580,000 | -7,574,000 | 6,552,500 | -1,646,000 | 32,329,000 | ||||||||
basic net income per share: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
continuing operations | -0.32 | 0.19 | -2.92 | 0.51 | 0.19 | 0.99 | 2.64 | -0.12 | 0.5 | 0.51 | -0.57 | -2.53 | -7.54 | 0.14 | -0.03 | -0.07 | -0.08 | 0.08 | 0.08 | -0.17 | -0.01 | 0.09 | -0.01 | -0.04 | -0.09 | -0.07 | -0.1 | -0.08 | -0.06 | -0.04 | -0.03 | -0.03 | ||||||||||||||||||||||||||
discontinued operations | -0.01 | -0.01 | 0.01 | 0.003 | 0.01 | -0.01 | -0.01 | 0.19 | 0.01 | |||||||||||||||||||||||||||||||||||||||||||||||||
basic net income per share | -0.32 | -0.565 | -2.92 | 0.51 | 0.18 | 0.99 | 2.64 | -0.12 | 0.5 | -0.063 | -0.07 | -0.1 | -0.08 | -0.07 | -0.04 | 0.16 | ||||||||||||||||||||||||||||||||||||||||||
diluted net income per share: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
diluted net income per share | -0.32 | -0.565 | -2.92 | 0.46 | 0.17 | -0.063 | -0.07 | -0.1 | -0.08 | -0.07 | -0.04 | 0.16 | ||||||||||||||||||||||||||||||||||||||||||||||
weighted-average number of shares outstanding: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | 40,532,674 | 40,582,370 | 40,034,041 | 39,809,354 | 39,748,268 | 31,243,179 | 30,166,100 | 30,307,734 | 30,039,233 | 29,862,879 | 29,365,880 | 29,567,802 | 29,273,806 | 29,028,489 | 28,604,115 | 28,751,520 | 28,493,258 | 28,365,216 | 567,408,340 | 566,971,238 | 567,962,461 | 570,095,128 | 566,511,108 | 568,634,988 | 565,284,705 | 561,735,937 | 559,367,075 | 557,221,040 | 559,762,180 | 562,195,243 | 576,354,258 | 575,216,191 | 576,903,004 | 582,751,678 | 650,106,225 | 644,894,785 | 671,630,169 | 676,382,937 | 674,832,393 | 669,526,524 | 675,538,392 | 682,378,690 | 663,910,194 | 666,432,848 | 662,361,436 | 658,800,417 | 650,214,119 | 653,223,610 | 647,149,537 | 644,097,375 | ||||||||
diluted | 40,532,674 | 40,582,370 | 50,780,325 | 41,719,655 | 45,014,446 | 31,243,179 | 30,166,100 | 30,307,734 | 30,039,233 | 29,862,879 | 33,513,440 | 33,364,538 | 29,273,806 | 30,265,563 | 28,604,115 | 28,751,520 | 28,493,258 | 28,365,216 | 567,408,340 | 566,971,238 | 567,962,461 | 570,095,128 | 566,511,108 | 576,379,421 | 565,284,705 | 561,735,937 | 568,418,371 | 566,669,049 | 559,762,180 | 562,195,243 | 576,354,258 | 575,216,191 | 576,903,004 | 582,751,678 | 650,106,225 | 644,894,785 | 671,630,169 | 676,382,937 | 674,832,393 | 669,526,524 | 675,538,392 | 682,378,690 | 663,910,194 | 666,432,848 | 662,361,436 | 658,800,417 | 650,214,119 | 653,223,610 | 663,122,709 | 644,097,375 | ||||||||
comprehensive income: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other comprehensive income | 2,305 | -9,146.25 | -3,515 | -22,698 | -10,371 | -5,848 | 11,617.5 | 22,283 | 20,818 | 3,369 | -3,521.25 | 6,754 | -3,275 | -17,564 | -5,344.75 | -11,786 | -7,632 | -1,961 | 1,068.75 | 4,392 | -3,430 | 3,313 | ||||||||||||||||||||||||||||||||||||
net change in unrealized gain on foreign currency translation adjustments | 2,305 | -9,146.25 | -3,515 | -22,698 | -10,371 | -1,534.5 | -23,092 | 4,602 | 12,352 | 2,759.5 | 11,141 | 5,745 | -5,848 | 11,617.5 | 22,283 | 20,818 | 3,369 | -11,588.25 | 6,770 | -3,331 | -49,792 | -5,344.75 | -11,786 | -7,632 | -1,961 | 1,106.5 | 4,439 | -3,285 | 3,272 | |||||||||||||||||||||||||||||
comprehensive income | -10,314 | -31,554.5 | -121,298 | -2,105 | -2,815 | -3,133.5 | -8,570 | -4,810 | 846 | -17,596.25 | -29,665 | -6,259 | -34,461 | -33,418.75 | -33,260 | -69,432 | -30,983 | 18,983.75 | 85,455 | -6,404 | -3,116 | -80,382.5 | -28,347 | -80,744 | -212,439 | -21,765.75 | -10,293 | -41,075 | -35,695 | |||||||||||||||||||||||||||||
comprehensive income attributable to noncontrolling interests | -240 | -306.75 | -590 | -256 | -381 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
comprehensive income attributable to groupon, inc. | -10,554 | -31,861.25 | -121,888 | -2,361 | -3,196 | -3,629 | -9,164 | -5,433 | 81 | -18,018.5 | -30,217 | -6,862 | -34,995 | -33,958 | -33,940 | -70,409 | -31,483 | 18,799.5 | 84,861 | -6,657 | -3,006 | -80,822 | -28,056 | -79,749 | -215,483 | -23,785.75 | -12,293 | -43,676 | -39,174 | |||||||||||||||||||||||||||||
gain on sale of assets | -1,290,000 | -5,044,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of business | -2,662,500 | -10,650,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other comprehensive income from continuing operations | -9,146.25 | -3,515 | -22,698 | -10,371 | -3,521.25 | 6,754 | -3,275 | -17,564 | -5,344.75 | -11,786 | -7,632 | -1,961 | 1,068.75 | 4,392 | -3,430 | 3,313 | ||||||||||||||||||||||||||||||||||||||||||
other comprehensive income from discontinued operations | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income before provision for income taxes | -41,797,000 | 16,843,000 | -125,000 | -5,312,000 | 33,739,000 | -39,989,000 | -9,681,000 | -27,495,000 | 6,927,000 | -25,452,000 | -8,877,000 | -20,793,000 | -71,481,000 | 14,644,000 | 21,833,000 | 16,095,000 | -62,371,000 | 25,917,000 | 100,424,000 | 30,972,000 | ||||||||||||||||||||||||||||||||||||||
net income per share | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | -0.055 | 0.35 | -1.515 | -1.86 | -3.04 | -1.17 | 0.01 | -0.03 | -0.03 | -0.06 | -0.01 | -0.02 | ||||||||||||||||||||||||||||||||||||||||||||||
diluted | -0.055 | 0.33 | -1.515 | -1.86 | -3.04 | -1.17 | 0.01 | -0.03 | -0.03 | -0.06 | -0.01 | -0.02 | ||||||||||||||||||||||||||||||||||||||||||||||
other comprehensive income: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
comprehensive loss attributable to noncontrolling interest | -495.5 | -594 | -623 | -765 | -422.25 | -552 | -603 | -534 | -539.25 | -680 | -977 | -500 | -184.25 | -594 | -253 | 110 | -439.5 | 291 | 995 | |||||||||||||||||||||||||||||||||||||||
basic and diluted net income per share: | -0.25 | -0.33 | -0.67 | -1.31 | -0.41 | -0.95 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
basic and diluted weighted-average number of shares outstanding: | 40,299,826 | 39,170,368 | 39,430,656 | 37,709,971 | 31,500,489 | 31,020,493 | 30,676,145 | |||||||||||||||||||||||||||||||||||||||||||||||||||
goodwill impairment | 35,424,000 | 109,486,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
long-lived asset impairment | 3,448,000 | 8,811,000 | 22,351,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
revenue: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
service | 148,159,000 | 144,390,000 | 153,216,000 | 153,320,000 | 217,034,000 | 198,976,000 | 206,161,000 | 172,624,000 | 169,175,000 | 155,073,000 | 112,377,000 | 207,028,000 | 294,847,000 | 268,080,000 | 277,603,000 | 285,827,000 | 318,824,000 | 289,214,000 | 295,652,000 | 301,797,000 | ||||||||||||||||||||||||||||||||||||||
product | 6,128,000 | 15,195,000 | 59,797,000 | 91,193,000 | 173,878,000 | 148,946,000 | 283,269,000 | 167,122,000 | 317,469,000 | 227,532,000 | 254,974,000 | 292,583,000 | 481,103,000 | 303,669,000 | 321,744,000 | 324,743,000 | ||||||||||||||||||||||||||||||||||||||||||
total revenue | 148,159,000 | 144,390,000 | 153,216,000 | 153,320,000 | 223,162,000 | 214,171,000 | 265,958,000 | 263,817,000 | 343,053,000 | 304,019,000 | 395,646,000 | 374,150,000 | 612,316,000 | 495,612,000 | 532,577,000 | 578,410,000 | 799,927,000 | 592,883,000 | 617,396,000 | 626,540,000 | 873,166,000 | 634,466,000 | 662,619,000 | 673,626,000 | 934,885,000 | 720,468,000 | 756,030,000 | 731,971,000 | 917,170,000 | 713,595,000 | 738,395,000 | 750,356,000 | 925,421,000 | 757,054,000 | 751,576,000 | 757,637,000 | 768,447,000 | 595,059,000 | 608,747,000 | 601,402,000 | 638,302,000 | 568,552,000 | 568,335,000 | |||||||||||||||
cost of revenue: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total cost of revenue | 19,030,000 | 18,668,000 | 19,244,000 | 19,319,000 | 28,411,000 | 32,732,000 | 72,015,000 | 96,834,000 | 164,254,000 | 143,997,000 | 258,420,000 | 172,903,000 | 302,275,000 | 217,672,000 | 240,445,000 | 272,394,000 | 433,858,000 | 286,894,000 | 293,738,000 | 301,655,000 | 486,248,000 | 325,041,000 | 334,552,000 | 364,175,000 | 565,015,000 | 406,351,000 | 422,442,000 | 392,643,000 | 545,430,000 | 384,683,000 | 401,388,000 | 402,950,000 | 531,962,000 | 376,910,000 | 361,714,000 | 371,916,000 | 390,239,000 | 235,437,000 | 224,053,000 | 222,393,000 | 282,472,000 | 181,786,000 | ||||||||||||||||
income from operations before provision for income taxes | -46,187,500 | -59,871,000 | -87,852,000 | -37,027,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
reclassification of cumulative foreign currency translation adjustments | 8,067 | -16 | 56 | 32,228 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
diluted net income per share) | 0.7 | 2.36 | -0.12 | 0.48 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
other comprehensive income from continuing operations: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
weighted-average number of shares outstanding | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | 40,532,674 | 40,582,370 | 40,034,041 | 39,809,354 | 39,748,268 | 31,243,179 | 30,166,100 | 30,307,734 | 30,039,233 | 29,862,879 | 29,365,880 | 29,567,802 | 29,273,806 | 29,028,489 | 28,604,115 | 28,751,520 | 28,493,258 | 28,365,216 | 567,408,340 | 566,971,238 | 567,962,461 | 570,095,128 | 566,511,108 | 568,634,988 | 565,284,705 | 561,735,937 | 559,367,075 | 557,221,040 | 559,762,180 | 562,195,243 | 576,354,258 | 575,216,191 | 576,903,004 | 582,751,678 | 650,106,225 | 644,894,785 | 671,630,169 | 676,382,937 | 674,832,393 | 669,526,524 | 675,538,392 | 682,378,690 | 663,910,194 | 666,432,848 | 662,361,436 | 658,800,417 | 650,214,119 | 653,223,610 | 647,149,537 | 644,097,375 | ||||||||
diluted | 40,532,674 | 40,582,370 | 50,780,325 | 41,719,655 | 45,014,446 | 31,243,179 | 30,166,100 | 30,307,734 | 30,039,233 | 29,862,879 | 33,513,440 | 33,364,538 | 29,273,806 | 30,265,563 | 28,604,115 | 28,751,520 | 28,493,258 | 28,365,216 | 567,408,340 | 566,971,238 | 567,962,461 | 570,095,128 | 566,511,108 | 576,379,421 | 565,284,705 | 561,735,937 | 568,418,371 | 566,669,049 | 559,762,180 | 562,195,243 | 576,354,258 | 575,216,191 | 576,903,004 | 582,751,678 | 650,106,225 | 644,894,785 | 671,630,169 | 676,382,937 | 674,832,393 | 669,526,524 | 675,538,392 | 682,378,690 | 663,910,194 | 666,432,848 | 662,361,436 | 658,800,417 | 650,214,119 | 653,223,610 | 663,122,709 | 644,097,375 | ||||||||
basic and diluted net income per share | 0.51 | -0.57 | -2.53 | -7.53 | -0.043 | -0.03 | -0.07 | -0.07 | -0.025 | 0.08 | -0.17 | -0.01 | -0.015 | -0.02 | -0.04 | |||||||||||||||||||||||||||||||||||||||||||
net change in unrealized gain on available-for-sale securities | -37.75 | -47 | -145 | 41 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income attributable to noncontrolling interests | -3,044,000 | -2,602,000 | -2,000,000 | -2,601,000 | -3,479,000 | -3,634,000 | -2,560,000 | -2,780,000 | -4,093,000 | -3,127,000 | -2,881,000 | -2,547,000 | -4,032,000 | -2,384,000 | -2,184,000 | -3,173,000 | -3,523,000 | -3,363,000 | -3,002,000 | -2,828,000 | -3,818,000 | -2,596,000 | -2,190,000 | -1,953,000 | -2,432,000 | -1,015,250 | -1,288,000 | -2,023,000 | ||||||||||||||||||||||||||||||
comprehensive income attributable to noncontrolling interest | -3,044 | -2,020 | -2,000 | -2,601 | -3,479 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
restructuring charges | -55,000 | 35,000 | -399,000 | 283,000 | 10,000 | 11,503,000 | 4,584,000 | 2,731,000 | 13,620,000 | 1,459,000 | 16,085,000 | 12,444,000 | 5,422,000 | 24,146,000 | ||||||||||||||||||||||||||||||||||||||||||||
gain on sale of intangible assets | -17,149,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
third-party and other | 346,568,000 | 302,458,000 | 315,854,000 | 301,577,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
direct | 526,598,000 | 332,008,000 | 346,765,000 | 372,049,000 | 593,872,000 | 410,632,000 | 437,901,000 | 397,403,000 | 571,910,000 | 387,289,000 | 397,549,000 | 390,235,000 | 530,055,000 | 357,251,000 | 345,635,000 | 331,208,000 | 366,759,000 | 200,072,000 | 189,876,000 | 162,294,000 | ||||||||||||||||||||||||||||||||||||||
gains on business dispositions | -312,000 | -2,060,000 | -9,339,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition-related expense | 36,000 | 12,000 | 505,000 | -269,000 | -809,000 | -304,000 | 597,000 | 1,785,000 | 2,265,000 | -1,529,000 | 68,000 | 153,000 | 2,431,000 | |||||||||||||||||||||||||||||||||||||||||||||
basic and diluted net income per share : | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
third party and other | 240,633,250 | 309,836,000 | 318,129,000 | 334,568,000 | 345,260,000 | 326,306,000 | 340,846,000 | 360,121,000 | 395,366,000 | 399,803,000 | 405,941,000 | 426,429,000 | 401,688,000 | 394,987,000 | 418,871,000 | 439,108,000 | ||||||||||||||||||||||||||||||||||||||||||
acquisition-related benefit | 1,345,000 | -9,000 | 850,000 | 3,464,000 | 557,000 | 1,064,000 | -815,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
income from continuing operations before benefit for income taxes | -54,380,000 | -33,713,000 | -53,930,000 | -43,847,000 | -8,816,000 | -78,583,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
benefit for income taxes | -4,176,000 | 2,079,000 | -2,199,000 | 1,749,000 | 23,736,000 | -53,970,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on disposition of business | -13,710,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from continuing operations before benefit from income taxes | -6,285,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
benefit from income taxes | 8,982,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other expense | -19,927,000 | -1,023,000 | -840,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss from continuing operations before provision for income taxes | -14,632,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss from continuing operations | -16,739,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net loss attributable to groupon, inc. | -14,273,000 | 8,788,000 | -21,208,000 | -22,875,000 | -37,795,000 | -3,992,000 | -4,473,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
basic net loss per share | -0.02 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
diluted net loss per share | -0.02 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on equity method investments | 14,000 | -25,000 | -14,000 | -19,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustment of redeemable noncontrolling interests to redemption value | -106,000 | -1,333,000 | -3,943,000 | -7,222,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income attributable to common stockholders | -3,536,500 | -2,580,000 | -7,574,000 | 3,428,000 | -2,979,000 | 28,386,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
net earnings per share | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | -0.005 | -0.01 | 0.005 | 0.04 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
diluted | -0.005 | -0.01 | 0.005 | 0.04 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest and other expense | -5,064,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
less: net income attributable to noncontrolling interests | -750,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net loss attributable to common stockholders | -3,992,000 | -11,695,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
third party and other revenue | 413,127,000 | 423,564,000 | 502,985,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
direct revenue | 225,175,000 | 144,988,000 | 65,350,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest and other income | -48,279,000 | 617,000 | 57,367,000 | -3,539,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on equity method investees | -1,231,000 | -138,000 | -3,428,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
less: net loss attributable to noncontrolling interests | -936,000 | -706,000 | -1,220,000 | -880,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
redemption of preferred stock in excess of carrying value | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
costs and expenses: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition-related | -1,635,000 | -52,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equity-method investment activity, net of tax | -5,128,000 |
Balance Sheets:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents | 225,514,000 | 296,080,000 | 238,451,000 | 262,575,000 | 226,814,000 | 228,843,000 | 159,710,000 | 178,089,000 | 158,717,000 | 141,563,000 | 86,085,000 | 118,145,000 | 163,757,000 | 281,279,000 | 307,998,000 | 315,595,000 | 403,006,000 | 498,726,000 | 476,782,000 | 565,033,000 | 676,799,000 | 850,587,000 | 778,967,000 | 784,688,000 | 666,867,000 | 750,887,000 | 567,285,000 | 596,837,000 | 645,610,000 | 841,021,000 | 572,358,000 | 662,893,000 | 725,909,000 | 880,129,000 | 638,657,000 | 618,550,000 | 690,975,000 | 891,846,000 | 689,747,000 | 780,132,000 | 688,512,000 | 853,362,000 | 963,559,000 | 1,110,148,000 | 975,504,000 | 1,071,913,000 | 855,168,000 | 868,088,000 | 1,038,824,000 | 1,240,472,000 | 1,139,857,000 | 1,182,011,000 | 1,165,650,000 | 1,209,289,000 | 1,201,011,000 | 1,185,798,000 | 1,160,989,000 | 1,122,935,000 |
accounts receivable | 20,010,000 | 25,792,000 | 21,641,000 | 25,414,000 | 32,061,000 | 34,153,000 | 40,126,000 | 41,595,000 | 49,469,000 | 50,373,000 | 34,886,000 | 35,206,000 | 37,263,000 | 44,971,000 | 42,589,000 | 44,924,000 | 52,229,000 | 36,755,000 | 34,383,000 | 37,433,000 | 45,402,000 | 42,998,000 | 45,451,000 | 54,583,000 | 45,430,000 | 54,953,000 | 56,094,000 | 74,706,000 | 83,658,000 | 69,493,000 | 81,478,000 | 76,302,000 | 81,571,000 | 98,294,000 | 78,284,000 | 60,785,000 | 63,732,000 | 86,655,000 | 74,047,000 | 68,974,000 | 73,471,000 | 68,175,000 | 76,121,000 | 95,311,000 | 92,140,000 | 105,154,000 | 124,598,000 | 134,127,000 | 125,527,000 | 83,673,000 | 86,233,000 | 96,808,000 | 102,717,000 | 96,713,000 | 110,058,000 | 98,673,000 | 122,644,000 | 108,747,000 |
prepaid expenses and other current assets | 56,452,000 | 52,548,000 | 54,127,000 | 55,793,000 | 52,149,000 | 52,365,000 | 46,775,000 | 51,607,000 | 63,538,000 | 63,647,000 | 48,389,000 | 38,989,000 | 40,717,000 | 41,101,000 | 52,663,000 | 50,018,000 | 53,934,000 | 52,570,000 | 50,427,000 | 44,886,000 | 41,261,000 | 40,441,000 | 51,958,000 | 52,088,000 | 67,103,000 | 82,073,000 | 81,667,000 | 91,056,000 | 82,686,000 | 88,115,000 | 98,169,000 | 104,524,000 | 89,282,000 | 94,025,000 | 99,855,000 | 107,527,000 | 88,512,000 | 113,435,000 | 145,280,000 | 190,053,000 | 134,831,000 | 153,705,000 | 223,986,000 | 173,446,000 | 184,092,000 | 207,991,000 | 243,750,000 | 237,092,000 | 234,102,000 | 210,415,000 | 136,543,000 | 127,496,000 | 132,324,000 | 150,573,000 | 121,338,000 | 116,141,000 | 101,275,000 | 91,645,000 |
total current assets | 301,976,000 | 374,420,000 | 314,219,000 | 343,782,000 | 311,024,000 | 315,361,000 | 246,611,000 | 271,291,000 | 276,896,000 | 255,583,000 | 169,360,000 | 192,340,000 | 241,737,000 | 367,351,000 | 403,250,000 | 410,537,000 | 509,169,000 | 588,051,000 | 561,592,000 | 647,352,000 | 763,462,000 | 934,026,000 | 876,376,000 | 891,359,000 | 779,400,000 | 887,913,000 | 705,046,000 | 762,599,000 | 811,954,000 | 998,629,000 | 752,005,000 | 843,719,000 | 896,762,000 | 1,072,448,000 | 816,796,000 | 786,862,000 | 843,219,000 | 1,091,936,000 | 909,074,000 | 1,039,159,000 | 896,814,000 | 1,075,242,000 | 1,283,015,000 | 1,397,367,000 | 1,658,846,000 | 1,401,329,000 | 1,250,080,000 | 1,269,340,000 | 1,428,350,000 | 1,562,498,000 | 1,393,325,000 | 1,436,951,000 | 1,431,370,000 | 1,487,786,000 | 1,432,407,000 | 1,400,612,000 | 1,384,908,000 | 1,323,327,000 |
property, equipment and software | 15,628,000 | 16,120,000 | 16,465,000 | 16,499,000 | 16,519,000 | 17,827,000 | 20,326,000 | 22,618,000 | 25,793,000 | 30,530,000 | 36,614,000 | 43,486,000 | 49,373,000 | 56,731,000 | 61,117,000 | 63,663,000 | 70,575,000 | 73,581,000 | 78,114,000 | 80,628,000 | 82,521,000 | 85,284,000 | 88,488,000 | 90,331,000 | 103,318,000 | 124,950,000 | 133,071,000 | 134,672,000 | 136,570,000 | 143,117,000 | 146,897,000 | 148,450,000 | 146,717,000 | 151,145,000 | 150,023,000 | 162,577,000 | 158,222,000 | 171,006,000 | 179,987,000 | 184,742,000 | 193,036,000 | 198,897,000 | 202,714,000 | 173,426,000 | 169,966,000 | 182,475,000 | 170,534,000 | 173,403,000 | 159,649,000 | 134,423,000 | 121,072,000 | |||||||
right-of-use assets - operating leases | 5,734,000 | 6,316,000 | 7,005,000 | 7,589,000 | 5,495,000 | 6,041,000 | 2,830,000 | 3,043,000 | 2,696,000 | 2,197,000 | 3,467,000 | 6,012,000 | 8,157,000 | 12,127,000 | 18,007,000 | 32,709,000 | 43,037,000 | 47,958,000 | 51,971,000 | 64,101,000 | 69,899,000 | 75,349,000 | 79,008,000 | 78,057,000 | 92,893,000 | 108,390,000 | 112,133,000 | 114,500,000 | 103,101,000 | |||||||||||||||||||||||||||||
goodwill | 178,685,000 | 178,685,000 | 178,685,000 | 178,685,000 | 178,685,000 | 178,685,000 | 178,685,000 | 178,685,000 | 178,685,000 | 178,685,000 | 178,685,000 | 178,685,000 | 178,685,000 | 178,685,000 | 178,685,000 | 178,685,000 | 215,755,000 | 216,393,000 | 216,899,000 | 217,764,000 | 217,364,000 | 214,699,000 | 213,009,000 | 211,718,000 | 211,255,000 | 325,017,000 | 319,557,000 | 324,705,000 | 324,579,000 | 325,491,000 | 327,430,000 | 328,799,000 | 289,945,000 | 286,989,000 | 285,436,000 | 282,011,000 | 275,978,000 | 283,962,000 | 289,856,000 | 289,289,000 | 291,747,000 | 287,332,000 | 291,084,000 | 231,461,000 | 224,685,000 | 447,810,000 | 441,290,000 | 460,972,000 | 447,370,000 | 220,827,000 | 218,224,000 | 206,683,000 | 205,466,000 | 206,684,000 | 196,978,000 | 192,018,000 | 185,336,000 | 166,903,000 |
intangible assets | 2,863,000 | 3,224,000 | 3,585,000 | 3,950,000 | 4,347,000 | 4,738,000 | 5,170,000 | 5,543,000 | 4,879,000 | 11,404,000 | 12,758,000 | 14,568,000 | 16,237,000 | 17,641,000 | 18,795,000 | 20,752,000 | 22,801,000 | 24,310,000 | 25,810,000 | 27,528,000 | 28,684,000 | 30,151,000 | 30,965,000 | 31,977,000 | 33,096,000 | 35,292,000 | 36,497,000 | 38,996,000 | 42,659,000 | 45,401,000 | 49,032,000 | 37,075,000 | 16,925,000 | 19,196,000 | 24,028,000 | 32,256,000 | 37,995,000 | 42,915,000 | 25,475,000 | 29,549,000 | 32,769,000 | 36,483,000 | 40,841,000 | 23,846,000 | 24,854,000 | 110,557,000 | 119,810,000 | 136,182,000 | 140,738,000 | 28,443,000 | 33,182,000 | 33,186,000 | 36,838,000 | 42,597,000 | 51,447,000 | 54,303,000 | 56,836,000 | 45,667,000 |
investments | 74,823,000 | 74,823,000 | 74,823,000 | 74,823,000 | 74,823,000 | 74,823,000 | 74,823,000 | 74,823,000 | 74,823,000 | 74,823,000 | 93,694,000 | 119,541,000 | 119,541,000 | 119,541,000 | 119,541,000 | 119,541,000 | 119,541,000 | 119,541,000 | 122,934,000 | 36,472,000 | 36,008,000 | 37,671,000 | 35,911,000 | 34,403,000 | 33,699,000 | 76,576,000 | 38,124,000 | 39,301,000 | 66,913,000 | 108,515,000 | 109,306,000 | 109,606,000 | 129,373,000 | 135,189,000 | 129,504,000 | 141,436,000 | 145,003,000 | 141,882,000 | 180,617,000 | 181,051,000 | 177,553,000 | 178,236,000 | 163,789,000 | 150,018,000 | 22,970,000 | 24,298,000 | 23,639,000 | 23,588,000 | 24,450,000 | 20,652,000 | 104,130,000 | 97,321,000 | 97,245,000 | 84,209,000 | ||||
deferred income taxes | 8,892,000 | 9,648,000 | 6,328,000 | 6,227,000 | 5,839,000 | 6,071,000 | 11,864,000 | 11,382,000 | 11,445,000 | 11,639,000 | 13,429,000 | 13,830,000 | 13,756,000 | 13,550,000 | 60,157,000 | 60,915,000 | 62,677,000 | 62,945,000 | 5,007,000 | 4,838,000 | 5,118,000 | 5,231,000 | 4,242,000 | 4,219,000 | 4,254,000 | 3,454,000 | 19,349,000 | 18,462,000 | 44,379,000 | 16,271,000 | 26,564,000 | 30,033,000 | 29,897,000 | 27,938,000 | 30,692,000 | 30,636,000 | 30,679,000 | 31,211,000 | ||||||||||||||||||||
other non-current assets | 7,253,000 | 7,170,000 | 7,067,000 | 15,848,000 | 11,421,000 | 9,144,000 | 7,705,000 | 5,459,000 | 5,309,000 | 6,095,000 | 15,855,000 | 18,772,000 | 23,157,000 | 27,491,000 | 29,419,000 | 29,648,000 | 25,598,000 | 25,102,000 | 30,551,000 | 34,695,000 | 34,314,000 | 34,327,000 | 26,061,000 | 31,474,000 | 28,945,000 | 28,605,000 | 26,274,000 | 24,435,000 | 20,236,000 | 20,989,000 | 19,250,000 | 21,051,000 | 23,206,000 | 12,538,000 | 17,302,000 | 17,457,000 | 18,300,000 | 24,445,000 | 24,290,000 | 23,433,000 | 22,507,000 | 16,620,000 | 20,407,000 | 20,489,000 | 13,877,000 | 19,293,000 | 22,103,000 | 28,892,000 | 35,490,000 | 39,226,000 | 45,322,000 | 47,830,000 | 52,855,000 | 59,210,000 | 68,314,000 | 76,178,000 | 87,937,000 | 90,071,000 |
total assets | 595,854,000 | 670,406,000 | 608,177,000 | 647,403,000 | 608,153,000 | 612,690,000 | 548,014,000 | 572,844,000 | 580,526,000 | 570,956,000 | 523,862,000 | 587,234,000 | 650,643,000 | 793,117,000 | 888,971,000 | 916,450,000 | 1,069,153,000 | 1,157,881,000 | 1,087,871,000 | 1,108,540,000 | 1,402,037,000 | 1,411,507,000 | 1,349,818,000 | 1,369,319,000 | 1,282,606,000 | 1,586,743,000 | 1,370,702,000 | 1,439,208,000 | 1,506,012,000 | 1,642,142,000 | 1,403,920,000 | 1,488,700,000 | 1,502,928,000 | 1,677,505,000 | 1,428,096,000 | 1,427,437,000 | 1,483,835,000 | 1,761,377,000 | 1,613,541,000 | 1,751,442,000 | 1,618,680,000 | 1,796,264,000 | 2,030,641,000 | 2,020,826,000 | 2,154,651,000 | 2,227,597,000 | 2,072,165,000 | 2,137,439,000 | 2,280,606,000 | 2,042,010,000 | 1,950,540,000 | 1,976,668,000 | 1,982,257,000 | 2,031,474,000 | 2,032,814,000 | 1,983,098,000 | 1,870,863,000 | 1,774,476,000 |
liabilities and equity | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current portion of convertible senior notes | 45,837,000 | 33,691,000 | 33,632,000 | 33,473,000 | 53,379,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts payable | 8,301,000 | 8,688,000 | 9,164,000 | 10,607,000 | 10,502,000 | 11,311,000 | 12,749,000 | 10,816,000 | 8,892,000 | 15,016,000 | 10,475,000 | 20,117,000 | 27,537,000 | 59,568,000 | 35,195,000 | 27,904,000 | 29,155,000 | 22,165,000 | 36,666,000 | 39,943,000 | 38,609,000 | 33,026,000 | 42,210,000 | 45,143,000 | 26,061,000 | 20,415,000 | 21,485,000 | 26,968,000 | 25,312,000 | 38,359,000 | 16,810,000 | 23,026,000 | 23,400,000 | 31,968,000 | 25,954,000 | 18,389,000 | 18,805,000 | 29,273,000 | 21,833,000 | 17,573,000 | 21,970,000 | 24,590,000 | 15,503,000 | 16,273,000 | 17,539,000 | 21,855,000 | 25,848,000 | 31,002,000 | 45,524,000 | 27,573,000 | 33,684,000 | 35,499,000 | 40,898,000 | 59,865,000 | 60,016,000 | 60,364,000 | 40,374,000 | 40,918,000 |
accrued merchant and supplier payables | 212,247,000 | 235,473,000 | 180,568,000 | 203,563,000 | 190,370,000 | 196,350,000 | 152,262,000 | 172,977,000 | 191,886,000 | 209,423,000 | 172,390,000 | 178,119,000 | 196,890,000 | 225,420,000 | 178,627,000 | 208,460,000 | 232,217,000 | 269,509,000 | 229,911,000 | 289,883,000 | 329,000,000 | 410,963,000 | 381,856,000 | 394,835,000 | 311,063,000 | 540,940,000 | 428,177,000 | 464,125,000 | 512,728,000 | 651,781,000 | 484,626,000 | 528,224,000 | 568,570,000 | 770,335,000 | 598,251,000 | 606,020,000 | 637,693,000 | 800,697,000 | 608,939,000 | 655,617,000 | 674,153,000 | 776,211,000 | 640,044,000 | 699,765,000 | 723,593,000 | 910,567,000 | 754,628,000 | 803,374,000 | 816,329,000 | 752,943,000 | 591,476,000 | 616,605,000 | 620,485,000 | 671,305,000 | ||||
accrued expenses and other current liabilities | 107,975,000 | 106,057,000 | 113,155,000 | 111,865,000 | 95,235,000 | 97,765,000 | 99,237,000 | 106,079,000 | 96,528,000 | 101,939,000 | 97,855,000 | 119,224,000 | 153,678,000 | 171,452,000 | 198,308,000 | 197,572,000 | 217,909,000 | 239,313,000 | 241,737,000 | 282,922,000 | 299,282,000 | 294,999,000 | 257,298,000 | 246,925,000 | 242,097,000 | 260,192,000 | 239,104,000 | 258,610,000 | 256,060,000 | 267,034,000 | 269,726,000 | 367,519,000 | 265,920,000 | 331,196,000 | 324,553,000 | 328,998,000 | 335,531,000 | 383,081,000 | 353,696,000 | 403,932,000 | 406,578,000 | 402,724,000 | ||||||||||||||||
total current liabilities | 374,360,000 | 383,909,000 | 336,519,000 | 359,508,000 | 349,486,000 | 305,426,000 | 264,248,000 | 289,872,000 | 297,306,000 | 369,154,000 | 327,420,000 | 364,160,000 | 425,805,000 | 531,440,000 | 522,130,000 | 493,936,000 | 579,281,000 | 630,987,000 | 608,314,000 | 712,748,000 | 766,891,000 | 938,988,000 | 881,364,000 | 886,903,000 | 729,221,000 | 821,547,000 | 688,766,000 | 749,703,000 | 794,100,000 | 957,174,000 | 771,162,000 | 918,769,000 | 857,890,000 | 1,133,499,000 | 948,758,000 | 953,407,000 | 992,029,000 | 1,213,051,000 | 984,468,000 | 1,077,122,000 | 1,102,701,000 | 1,203,525,000 | 1,282,928,000 | 1,088,993,000 | 1,262,138,000 | 1,325,596,000 | 1,183,056,000 | 1,245,080,000 | 1,297,551,000 | 1,187,778,000 | 1,015,858,000 | 1,064,946,000 | 1,100,580,000 | 1,168,441,000 | 1,125,201,000 | 1,100,181,000 | 1,066,377,000 | 995,162,000 |
convertible senior notes | 262,403,000 | 309,155,000 | 310,064,000 | 213,430,000 | 193,051,000 | 246,013,000 | 227,650,000 | 227,255,000 | 226,862,000 | 226,470,000 | 226,081,000 | 225,693,000 | 225,307,000 | 224,923,000 | 224,540,000 | 224,160,000 | 223,781,000 | 223,403,000 | 223,028,000 | 222,654,000 | 441,996,000 | 229,490,000 | 225,693,000 | 221,992,000 | 218,385,000 | 214,869,000 | 211,441,000 | 208,100,000 | 204,844,000 | 201,669,000 | 198,575,000 | 195,559,000 | 192,619,000 | 189,753,000 | 186,959,000 | 184,237,000 | 181,582,000 | 178,995,000 | 176,473,000 | 174,015,000 | ||||||||||||||||||
operating lease obligations | 2,520,000 | 3,206,000 | 3,806,000 | 4,455,000 | 3,196,000 | 3,604,000 | 933,000 | 1,086,000 | 1,451,000 | 2,382,000 | 3,061,000 | 5,211,000 | 6,527,000 | 9,310,000 | 14,636,000 | 44,739,000 | 50,666,000 | 58,747,000 | 66,375,000 | 74,698,000 | 83,527,000 | 90,927,000 | 94,142,000 | 95,192,000 | 103,820,000 | 110,294,000 | 118,408,000 | 121,526,000 | 110,999,000 | |||||||||||||||||||||||||||||
other non-current liabilities | 19,044,000 | 16,526,000 | 17,175,000 | 18,689,000 | 16,763,000 | 16,596,000 | 14,973,000 | 14,221,000 | 13,482,000 | 13,262,000 | 16,569,000 | 16,997,000 | 17,482,000 | 18,586,000 | 30,551,000 | 31,530,000 | 30,583,000 | 34,448,000 | 40,657,000 | 42,604,000 | 44,003,000 | 44,428,000 | 50,096,000 | 47,748,000 | 39,673,000 | 44,987,000 | 50,961,000 | 53,740,000 | 53,673,000 | 100,688,000 | 102,543,000 | 103,235,000 | 102,047,000 | 102,408,000 | 102,386,000 | 101,978,000 | 97,090,000 | 100,054,000 | 113,604,000 | 124,051,000 | 123,371,000 | 113,540,000 | 142,005,000 | 130,004,000 | 122,781,000 | 136,284,000 | 151,486,000 | 148,552,000 | 147,197,000 | 131,697,000 | 105,529,000 | 100,907,000 | 97,791,000 | 100,072,000 | 74,643,000 | 74,773,000 | 75,189,000 | 70,766,000 |
total liabilities | 658,327,000 | 712,796,000 | 667,564,000 | 596,082,000 | 562,496,000 | 571,639,000 | 507,804,000 | 532,434,000 | 539,101,000 | 611,268,000 | 573,131,000 | 612,061,000 | 675,121,000 | 784,259,000 | 791,857,000 | 794,365,000 | 884,311,000 | 947,585,000 | 938,374,000 | 1,052,704,000 | 1,336,417,000 | 1,303,833,000 | 1,251,295,000 | 1,251,835,000 | 1,091,099,000 | 1,191,697,000 | 1,069,576,000 | 1,133,069,000 | 1,163,616,000 | 1,259,531,000 | 1,072,280,000 | 1,217,563,000 | 1,152,556,000 | 1,425,660,000 | 1,240,030,000 | 1,241,455,000 | 1,272,446,000 | 1,496,315,000 | 1,281,385,000 | 1,382,129,000 | 1,233,009,000 | 1,325,677,000 | 1,429,689,000 | 1,228,080,000 | 1,385,638,000 | 1,462,653,000 | 1,344,210,000 | 1,406,503,000 | 1,457,079,000 | 1,330,328,000 | 1,141,743,000 | 1,186,240,000 | 1,218,288,000 | 1,289,373,000 | 1,228,429,000 | 1,200,791,000 | 1,154,032,000 | 1,073,356,000 |
commitments and contingencies | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stockholders' equity | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock, par value 0.0001... | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 4,000 | 4,000 | 4,000 | 4,000 | 4,000 | 4,000 | 4,000 | 4,000 | 4,000 | 4,000 | 4,000 | 4,000 | 4,000 | 4,000 | 4,000 | 77,000 | 77,000 | 76,000 | 76,000 | 76,000 | 76,000 | 76,000 | 76,000 | 75,000 | 75,000 | 75,000 | 74,000 | 74,000 | 74,000 | ||||||||||||||||||||
additional paid-in capital | 2,489,853,000 | 2,478,038,000 | 2,468,734,000 | 2,457,594,000 | 2,449,516,000 | 2,441,656,000 | 2,432,705,000 | 2,423,780,000 | 2,419,282,000 | 2,337,565,000 | 2,336,830,000 | 2,331,036,000 | 2,324,434,000 | 2,322,672,000 | 2,317,003,000 | 2,308,176,000 | 2,300,558,000 | 2,294,215,000 | 2,266,489,000 | 2,257,613,000 | 2,261,095,000 | 2,348,114,000 | 2,338,432,000 | 2,329,599,000 | 2,323,144,000 | 2,310,320,000 | 2,294,000,000 | 2,271,600,000 | 2,248,616,000 | 2,234,560,000 | 2,222,423,000 | 2,206,741,000 | 2,192,469,000 | 2,174,708,000 | 2,161,139,000 | 2,145,030,000 | 2,127,405,000 | 2,112,728,000 | 2,094,975,000 | 2,070,537,000 | 1,997,930,000 | 1,964,453,000 | 1,933,994,000 | 1,902,892,000 | 1,873,582,000 | 1,847,420,000 | 1,814,040,000 | 1,791,896,000 | 1,768,271,000 | 1,584,211,000 | 1,563,815,000 | 1,532,699,000 | 1,508,972,000 | 1,485,006,000 | 1,459,485,000 | 1,437,327,000 | 1,401,581,000 | 1,388,253,000 |
treasury stock | -943,956,000 | -922,666,000 | -922,666,000 | -922,666,000 | -922,666,000 | -922,666,000 | -922,666,000 | -922,666,000 | -922,666,000 | -922,666,000 | -922,666,000 | -922,666,000 | -922,666,000 | -922,666,000 | -922,666,000 | -922,666,000 | -922,666,000 | -922,666,000 | -922,666,000 | -922,666,000 | -922,666,000 | -922,666,000 | -922,666,000 | -922,666,000 | -922,666,000 | -922,666,000 | -922,666,000 | -907,599,000 | -892,546,000 | -877,491,000 | -867,450,000 | -867,450,000 | -867,450,000 | -867,450,000 | -867,450,000 | -858,291,000 | -833,451,000 | -807,424,000 | -757,520,000 | -732,901,000 | -708,490,000 | -645,041,000 | -532,530,000 | -339,626,000 | -217,000,000 | -198,467,000 | -190,355,000 | -182,046,000 | -76,048,000 | -46,587,000 | -9,014,000 | |||||||
accumulated deficit | -1,605,293,000 | -1,592,434,000 | -1,599,774,000 | -1,481,402,000 | -1,501,739,000 | -1,508,914,000 | -1,458,265,000 | -1,472,193,000 | -1,462,158,000 | -1,449,887,000 | -1,477,589,000 | -1,436,231,000 | -1,423,624,000 | -1,394,477,000 | -1,339,170,000 | -1,282,947,000 | -1,191,720,000 | -1,156,868,000 | -1,183,558,000 | -1,261,665,000 | -1,258,283,000 | -1,320,886,000 | -1,334,864,000 | -1,318,594,000 | -1,246,477,000 | -1,032,876,000 | -1,109,917,000 | -1,093,232,000 | -1,052,986,000 | -1,010,499,000 | -1,056,727,000 | -1,101,342,000 | -1,006,308,000 | -1,088,204,000 | -1,135,925,000 | -1,135,984,000 | -1,126,658,000 | -1,099,010,000 | -1,046,422,000 | -1,008,446,000 | -953,542,000 | -901,292,000 | -854,764,000 | -827,149,000 | -936,233,000 | -921,960,000 | -930,748,000 | -909,540,000 | -886,665,000 | -848,870,000 | -767,623,000 | -765,043,000 | -757,469,000 | -753,477,000 | -672,494,000 | -670,848,000 | -703,177,000 | -698,704,000 |
accumulated other comprehensive income | -3,200,000 | -5,505,000 | -5,851,000 | -2,335,000 | 20,363,000 | 30,734,000 | -11,785,000 | 11,307,000 | 6,705,000 | -5,647,000 | 13,980,000 | 2,839,000 | -2,906,000 | 2,942,000 | 41,657,000 | 19,374,000 | -1,444,000 | -4,813,000 | -10,976,000 | -17,730,000 | -14,455,000 | 3,109,000 | 17,702,000 | 29,488,000 | 37,120,000 | 39,081,000 | 38,877,000 | 34,485,000 | 37,915,000 | 34,602,000 | 32,329,000 | 32,307,000 | 29,936,000 | 31,844,000 | 29,099,000 | 34,358,000 | 42,795,000 | 58,052,000 | 40,132,000 | 39,292,000 | 48,354,000 | 51,206,000 | 53,369,000 | 55,688,000 | 44,216,000 | 35,763,000 | 34,948,000 | 32,712,000 | 20,020,000 | 24,830,000 | 23,579,000 | 24,774,000 | 14,787,000 | 12,446,000 | 11,956,000 | 12,937,000 | 14,194,000 | 12,928,000 |
total groupon, inc. stockholders' equity | -62,591,000 | -42,562,000 | -59,552,000 | 51,196,000 | 45,479,000 | 40,815,000 | 39,994,000 | 40,233,000 | 41,168,000 | -40,631,000 | -49,441,000 | -25,018,000 | -24,758,000 | 8,475,000 | 96,828,000 | 121,941,000 | 184,732,000 | 209,872,000 | 149,293,000 | 55,556,000 | 65,695,000 | 107,675,000 | 98,608,000 | 117,831,000 | 191,198,000 | 393,936,000 | 300,370,000 | 305,330,000 | 341,075,000 | 381,248,000 | 330,651,000 | 270,332,000 | 348,722,000 | 250,973,000 | 186,938,000 | 185,187,000 | 210,165,000 | 264,420,000 | 331,238,000 | 368,555,000 | 384,324,000 | 469,398,000 | 600,140,000 | 791,876,000 | 764,635,000 | 762,826,000 | 727,955,000 | 733,091,000 | 825,647,000 | 713,651,000 | 810,823,000 | 792,496,000 | 766,356,000 | 744,040,000 | 799,012,000 | 779,315,000 | 712,663,000 | 702,541,000 |
noncontrolling interests | 118,000 | 172,000 | 165,000 | 125,000 | 178,000 | 236,000 | 216,000 | 177,000 | 257,000 | 319,000 | 172,000 | 191,000 | 280,000 | 383,000 | 286,000 | 144,000 | 110,000 | 424,000 | 204,000 | 280,000 | -75,000 | -1,000 | -85,000 | -347,000 | 309,000 | 1,110,000 | 756,000 | 809,000 | 1,321,000 | 1,363,000 | 989,000 | 805,000 | 1,650,000 | 872,000 | 1,128,000 | 795,000 | 1,224,000 | 642,000 | 918,000 | 758,000 | 1,347,000 | 1,189,000 | 812,000 | 870,000 | 4,378,000 | 2,118,000 | -2,155,000 | -2,120,000 | -1,969,000 | -2,026,000 | -2,068,000 | -2,387,000 | -1,939,000 | -1,817,000 | -2,951,000 | -3,043,000 | -3,074,000 | |
total equity | -62,473,000 | -42,390,000 | -59,387,000 | 51,321,000 | 45,657,000 | 41,051,000 | 40,210,000 | 40,410,000 | 41,425,000 | -40,312,000 | -49,269,000 | -24,827,000 | -24,478,000 | 8,858,000 | 97,114,000 | 122,085,000 | 184,842,000 | 210,296,000 | 149,497,000 | 55,836,000 | 65,620,000 | 107,674,000 | 98,523,000 | 117,484,000 | 191,507,000 | 395,046,000 | 301,126,000 | 306,139,000 | 342,396,000 | 382,611,000 | 331,640,000 | 271,137,000 | 350,372,000 | 251,845,000 | 188,066,000 | 185,982,000 | 211,389,000 | 265,062,000 | 332,156,000 | 369,313,000 | 385,671,000 | 470,587,000 | 600,952,000 | 792,746,000 | 769,013,000 | 764,944,000 | 727,955,000 | 730,936,000 | 823,527,000 | 711,682,000 | 808,797,000 | 790,428,000 | 763,969,000 | 742,101,000 | 797,195,000 | 776,364,000 | 709,620,000 | 699,467,000 |
total liabilities and equity | 595,854,000 | 670,406,000 | 608,177,000 | 647,403,000 | 608,153,000 | 612,690,000 | 548,014,000 | 572,844,000 | 580,526,000 | 570,956,000 | 523,862,000 | 587,234,000 | 650,643,000 | 793,117,000 | 888,971,000 | 916,450,000 | 1,069,153,000 | 1,157,881,000 | 1,087,871,000 | 1,108,540,000 | 1,402,037,000 | 1,411,507,000 | 1,349,818,000 | 1,369,319,000 | 1,282,606,000 | 1,586,743,000 | 1,370,702,000 | 1,439,208,000 | 1,506,012,000 | 1,642,142,000 | 1,403,920,000 | 1,488,700,000 | 1,502,928,000 | 1,677,505,000 | 1,428,096,000 | 1,427,437,000 | 1,483,835,000 | 1,761,377,000 | 1,613,541,000 | 1,751,442,000 | 1,618,680,000 | 1,796,264,000 | 2,030,641,000 | 2,020,826,000 | 2,154,651,000 | 2,227,597,000 | 2,072,165,000 | 2,137,439,000 | 2,280,606,000 | 2,042,010,000 | 1,950,540,000 | 1,976,668,000 | 1,982,257,000 | 2,031,474,000 | 2,032,814,000 | 1,983,098,000 | 1,870,863,000 | 1,774,476,000 |
short-term borrowings | 42,776,000 | 46,700,000 | 46,700,000 | 47,700,000 | 75,000,000 | 110,000,000 | 60,000,000 | 100,000,000 | 100,000,000 | 100,000,000 | 100,000,000 | 100,000,000 | 200,000,000 | 200,000,000 | 200,000,000 | 150,000,000 | 195,000,000 | |||||||||||||||||||||||||||||||||||||||||
assets held-for-sale | 5,172,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
restricted cash | 169,785,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current assets of discontinued operations | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-current assets of discontinued operations | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current liabilities held of discontinued operations | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-current liabilities of discontinued operations | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current liabilities of discontinued operations | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
class a common stock, par value 0.0001... | 73,000 | 73,000 | 72,000 | 72,000 | 71,000 | 71,000 | 70,000 | 70,000 | 70,000 | 69,000 | 69,000 | 67,000 | 66,000 | 66,000 | 66,000 | 65,000 | 65,000 | 65,000 | 65,000 | 64,000 | ||||||||||||||||||||||||||||||||||||||
class b common stock, par value 0.0001... | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current assets held for sale | 362,731,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-current assets held for sale | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current liabilities held for sale | 172,375,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-current liabilities held for sale | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred income taxes, non-current | 28,791,000 | 24,219,000 | 39,453,000 | 41,835,000 | 44,709,000 | 45,062,000 | 44,559,000 | 35,941,000 | 29,476,000 | 28,837,000 | 29,710,000 | 29,916,000 | 48,753,000 | 45,517,000 | 47,656,000 | 46,104,000 | ||||||||||||||||||||||||||||||||||||||||||
accrued expenses | 260,883,000 | 220,048,000 | 194,311,000 | 230,352,000 | 223,677,000 | 234,355,000 | 253,015,000 | 226,986,000 | 211,718,000 | 226,846,000 | 245,889,000 | 246,924,000 | 245,083,000 | 258,343,000 | 233,778,000 | 212,007,000 | ||||||||||||||||||||||||||||||||||||||||||
other current liabilities | 142,925,000 | 123,092,000 | 125,243,000 | 130,312,000 | 134,116,000 | 127,434,000 | 134,315,000 | 132,718,000 | 126,764,000 | 134,805,000 | 140,433,000 | 136,647,000 | 171,422,000 | 163,692,000 | 137,631,000 | 144,427,000 | ||||||||||||||||||||||||||||||||||||||||||
property, equipment and software, net of accumulated depreciation and amortization of 93,853 and 46,236, respectively | 126,881,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, equipment and software, net of accumulated depreciation and amortization of 75,210 and 46,236, respectively | 125,860,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, equipment and software, net of accumulated depreciation and amortization of 60,291 and 46,236, respectively | 128,773,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
liabilities and stockholders' equity | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
redeemable noncontrolling interests | 7,190,000 | 5,943,000 | 7,211,000 | 1,653,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
property and equipment | 103,876,000 | 83,293,000 | 59,713,000 | 51,800,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
investments in equity interests | 131,039,000 | 131,177,000 | 48,477,000 | 50,604,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
accrued merchant payables | 573,477,000 | 543,840,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred income taxes, current | 75,203,000 | 73,942,000 | 77,868,000 | 76,841,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
groupon, inc. stockholders' equity | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stockholder receivable | -166,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accrued merchant payable | 576,480,000 | 520,723,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
due to related parties | 246,000 | 246,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
series b, convertible preferred stock, .0001 par value... | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
series d, convertible preferred stock, .0001 par value... | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
series e, convertible preferred stock, .0001 par value... | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
series f, convertible preferred stock, .0001 par value... | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
series g, convertible preferred stock, .0001 par value... | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
voting common stock, .0001 par value... | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-voting convertible common stock, .0001 par value... |
Cashflow Statements:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
operating activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income | -12,619,000 | 7,936,000 | -117,782,000 | 20,593,000 | 7,556,000 | -50,118,000 | 14,522,000 | -9,412,000 | -11,506,000 | 28,489,000 | -40,806,000 | -12,004,000 | -28,613,000 | -54,235,000 | -55,543,000 | -90,250,000 | -34,352,000 | 30,328,000 | 78,701,000 | -3,129,000 | 14,448,000 | 13,971,000 | -16,561,000 | -73,112,000 | -210,478,000 | 79,643,000 | -14,685,000 | -37,645,000 | -39,008,000 | 49,862,000 | 47,175,000 | -92,254,000 | -2,795,000 | 50,848,000 | 2,940,000 | -6,779,000 | -20,382,000 | -50,204,000 | -35,792,000 | -51,731,000 | -45,596,000 | -43,165,000 | -24,613,000 | -1,292,000 | -80,047,000 | -940,000 | |||||||||||
less: income from discontinued operations, net of tax | -30,000 | -145,000 | 0 | 0 | -471,000 | 0 | 0 | 0 | 382,000 | 435,000 | 0 | 0 | 2,162,000 | -223,000 | -862,000 | -1,376,000 | 487,000 | -10,613,000 | 0 | 127,179,000 | 6,284,000 | ||||||||||||||||||||||||||||||||||||
income from continuing operations | -12,589,000 | 8,081,000 | -117,782,000 | 20,593,000 | 8,027,000 | 30,328,000 | 78,701,000 | -3,129,000 | 14,448,000 | 13,971,000 | -16,561,000 | -73,112,000 | -210,860,000 | 79,208,000 | -14,685,000 | -37,645,000 | -41,170,000 | 49,862,000 | 47,175,000 | -92,254,000 | -2,795,000 | 51,071,000 | 3,802,000 | -5,403,000 | -20,869,000 | -50,204,000 | -35,792,000 | -51,731,000 | -45,596,000 | -32,552,000 | -24,613,000 | ||||||||||||||||||||||||||
adjustments to reconcile net income to net cash from operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation and amortization of property, equipment and software | 3,830,000 | 3,908,000 | 3,940,000 | 4,063,000 | 5,210,000 | 5,986,000 | 6,492,000 | 7,340,000 | 8,071,000 | 9,291,000 | 10,550,000 | 11,173,000 | 12,387,000 | 11,998,000 | 12,614,000 | 14,358,000 | 15,200,000 | 17,046,000 | 15,449,000 | 16,703,000 | 14,727,000 | 16,804,000 | 15,568,000 | 22,035,000 | 23,385,000 | 21,424,000 | 22,125,000 | 23,339,000 | 24,522,000 | 24,346,000 | 24,835,000 | 25,428,000 | 26,721,000 | 28,440,000 | 29,192,000 | 28,496,000 | 28,667,000 | 30,023,000 | 28,845,000 | 29,709,000 | 30,143,000 | 28,807,000 | 30,475,000 | 27,500,000 | 26,266,000 | 26,323,000 | 26,317,000 | 23,067,000 | 22,092,000 | ||||||||
amortization of acquired intangible assets | 361,000 | 359,000 | 361,000 | 360,000 | 401,000 | 402,000 | 403,000 | 600,000 | 1,606,000 | 1,611,000 | 2,018,000 | 2,070,000 | 2,118,000 | 2,096,000 | 2,092,000 | 2,136,000 | 2,169,000 | 2,166,000 | 2,168,000 | 2,268,000 | 2,292,000 | 2,352,000 | 2,455,000 | 2,399,000 | 2,524,000 | 2,936,000 | 3,748,000 | 3,777,000 | 3,894,000 | 4,182,000 | 3,850,000 | 3,526,000 | 2,940,000 | 5,410,000 | 6,039,000 | 6,183,000 | 5,400,000 | 5,305,000 | 4,408,000 | 4,581,000 | 4,654,000 | 4,956,000 | 5,160,000 | 3,872,000 | 5,934,000 | 11,054,000 | 11,829,000 | 11,591,000 | 12,648,000 | ||||||||
stock-based compensation | 11,911,000 | 10,189,000 | 11,109,000 | 8,782,000 | 7,694,000 | 9,052,000 | 8,890,000 | 6,418,000 | 2,374,000 | 710,000 | 3,889,000 | 7,519,000 | 2,363,000 | 5,812,000 | 8,116,000 | 8,572,000 | 7,506,000 | 8,048,000 | 8,204,000 | 9,738,000 | 7,179,000 | 8,073,000 | 8,379,000 | 8,543,000 | 14,015,000 | 19,098,000 | 19,543,000 | 26,563,000 | 16,411,000 | 14,151,000 | 15,026,000 | 16,318,000 | 19,326,000 | 21,726,000 | 19,177,000 | 21,440,000 | 19,701,000 | 23,402,000 | 26,442,000 | 37,552,000 | 30,756,000 | 32,865,000 | 35,575,000 | 38,485,000 | 35,144,000 | 32,061,000 | 34,574,000 | 31,655,000 | 23,729,000 | 32,239,000 | 26,870,000 | 32,446,000 | 29,907,000 | 26,411,000 | 22,619,000 | 27,084,000 | 28,003,000 |
deferred income taxes | 2,784,000 | -2,301,000 | 456,000 | 1,575,000 | 0 | 0 | -6,575,000 | -242,000 | 86,000 | 833,000 | -74,000 | -4,185,000 | -1,288,000 | -2,838,000 | -2,310,000 | 6,267,000 | -15,202,000 | -72,000 | 22,000 | -9,150,000 | -2,472,000 | -57,000 | 573,000 | -16,830,000 | -659,000 | -308,000 | -258,000 | -17,259,000 | -3,389,000 | 13,873,000 | -876,000 | ||||||||||||||||||||||||||
foreign currency losses | 2,349,000 | 614,000 | -2,093,000 | -12,899,000 | -7,074,000 | 34,837,000 | -18,461,000 | 3,863,000 | 9,797,000 | -14,633,000 | 9,687,000 | 3,928,000 | -4,087,000 | ||||||||||||||||||||||||||||||||||||||||||||
change in assets and liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable | 5,663,000 | -4,040,000 | 2,680,000 | 1,744,000 | 2,625,000 | 4,598,000 | 2,419,000 | 7,744,000 | 515,000 | -14,707,000 | -238,000 | 2,144,000 | 8,319,000 | -767,000 | 912,000 | 5,730,000 | -15,963,000 | -2,553,000 | 2,581,000 | 8,216,000 | -2,812,000 | 3,922,000 | 10,020,000 | -8,752,000 | 8,334,000 | 996,000 | 17,892,000 | 8,889,000 | -14,200,000 | 11,840,000 | -7,079,000 | 9,673,000 | 17,623,000 | -19,580,000 | -15,442,000 | 5,635,000 | 10,594,000 | -10,970,000 | -4,798,000 | 4,428,000 | -3,223,000 | 6,960,000 | 16,635,000 | -1,381,000 | -8,901,000 | 15,607,000 | -2,002,000 | -2,872,000 | -24,393,000 | 1,990,000 | 11,940,000 | 4,743,000 | -7,684,000 | 12,723,000 | -10,274,000 | 19,963,000 | -11,878,000 |
prepaid expenses and other current assets | -4,132,000 | 1,745,000 | -3,095,000 | -3,829,000 | 860,000 | -696,000 | 5,199,000 | 10,531,000 | 3,564,000 | 7,007,000 | 8,973,000 | 1,891,000 | 3,493,000 | 13,898,000 | -4,676,000 | 2,682,000 | -2,092,000 | -2,317,000 | -6,552,000 | -2,963,000 | -1,640,000 | 13,151,000 | 441,000 | 15,435,000 | 13,222,000 | 585,000 | 6,612,000 | -7,482,000 | 3,461,000 | 9,861,000 | -4,184,000 | -8,112,000 | 9,601,000 | 7,188,000 | 8,025,000 | -16,519,000 | 5,380,000 | 30,070,000 | 44,266,000 | -54,468,000 | 20,940,000 | 61,358,000 | -33,366,000 | -3,934,000 | -2,513,000 | 32,475,000 | -26,499,000 | -748,000 | -5,150,000 | -76,052,000 | -2,846,000 | 3,465,000 | 12,527,000 | -45,922,000 | -3,192,000 | -17,624,000 | -4,121,000 |
right-of-use assets - operating leases | 963,000 | 1,036,000 | 899,000 | 764,000 | 744,000 | 695,000 | 572,000 | 508,000 | 750,000 | 1,762,000 | 1,796,000 | 2,181,000 | 4,008,000 | -5,910,000 | 13,638,000 | 4,649,000 | 4,609,000 | 3,903,000 | 4,961,000 | 5,933,000 | 5,122,000 | 4,783,000 | 6,150,000 | 4,521,000 | 7,009,000 | ||||||||||||||||||||||||||||||||
accounts payable | -175,000 | -620,000 | -1,488,000 | 1,000 | -873,000 | -1,347,000 | 1,861,000 | 1,936,000 | -6,087,000 | 4,488,000 | -9,655,000 | -7,354,000 | -32,073,000 | 24,318,000 | 7,149,000 | -1,015,000 | 7,088,000 | -14,298,000 | -3,125,000 | 1,225,000 | 5,896,000 | -9,319,000 | -3,922,000 | 18,795,000 | 5,860,000 | -509,000 | -6,002,000 | 2,024,000 | -12,914,000 | 21,839,000 | -6,694,000 | -999,000 | -8,341,000 | 5,417,000 | 5,107,000 | 2,461,000 | -13,184,000 | 7,540,000 | 2,831,000 | -4,307,000 | -2,850,000 | 9,545,000 | 5,371,000 | -8,559,000 | 2,244,000 | -2,947,000 | -3,811,000 | -12,468,000 | 7,315,000 | -5,421,000 | -3,036,000 | -3,225,000 | -19,606,000 | 5,537,000 | -5,094,000 | 20,089,000 | -1,821,000 |
accrued merchant and supplier payables | -22,019,000 | 54,649,000 | -22,912,000 | 9,087,000 | -7,979,000 | 48,055,000 | -23,089,000 | -18,578,000 | -16,082,000 | 34,211,000 | -4,050,000 | -18,980,000 | -29,467,000 | 41,008,000 | -25,531,000 | -19,001,000 | -35,904,000 | 41,230,000 | -57,530,000 | -40,665,000 | -76,884,000 | 20,501,000 | -19,833,000 | 79,806,000 | -223,098,000 | 106,951,000 | -29,608,000 | -49,947,000 | -136,572,000 | 169,480,000 | -41,766,000 | -29,652,000 | -143,330,000 | 168,013,000 | -14,882,000 | -44,716,000 | -138,238,000 | 190,261,000 | -46,354,000 | -13,037,000 | -112,425,000 | 142,069,000 | -51,319,000 | -33,499,000 | -17,034,000 | 176,325,000 | -19,274,000 | -18,296,000 | -23,649,000 | 160,758,000 | -34,315,000 | 1,442,000 | -39,417,000 | ||||
accrued expenses and other current liabilities | 2,987,000 | 7,471,000 | -10,291,000 | 16,569,000 | -5,263,000 | 2,569,000 | -13,041,000 | 5,723,000 | -2,298,000 | 6,865,000 | -14,159,000 | -31,339,000 | 782,000 | -31,473,000 | -4,264,000 | -17,701,000 | -18,366,000 | -1,361,000 | -36,917,000 | -16,560,000 | 9,823,000 | 33,663,000 | 9,946,000 | 4,520,000 | -11,970,000 | 36,657,000 | -18,032,000 | -4,291,000 | -40,405,000 | 13,745,000 | -96,315,000 | 92,704,000 | -41,564,000 | -965,000 | 2,095,000 | -5,451,000 | -36,040,000 | 13,407,000 | -51,854,000 | -6,913,000 | 10,848,000 | 22,627,000 | 27,368,000 | 8,515,000 | -2,470,000 | 10,909,000 | 9,790,000 | -31,502,000 | -5,379,000 | 31,843,000 | -20,553,000 | -20,539,000 | 13,302,000 | -20,268,000 | 4,933,000 | 49,657,000 | 13,420,000 |
operating lease obligations | -1,183,000 | -1,100,000 | -875,000 | -1,037,000 | -819,000 | -1,526,000 | -775,000 | -1,354,000 | -2,489,000 | -5,138,000 | -6,268,000 | -7,504,000 | -8,239,000 | 6,376,000 | -22,840,000 | -6,183,000 | -7,648,000 | -7,187,000 | -8,437,000 | -10,170,000 | -6,007,000 | -7,155,000 | -14,251,000 | -5,328,000 | -10,130,000 | ||||||||||||||||||||||||||||||||
other | -708,000 | 8,613,000 | -6,252,000 | -2,711,000 | -5,993,000 | 9,248,000 | -5,850,000 | 1,049,000 | 3,506,000 | -6,462,000 | -1,343,000 | 4,088,000 | 2,290,000 | -57,788,000 | 23,070,000 | 20,416,000 | -411,000 | -10,312,000 | 13,813,000 | -5,454,000 | 13,376,000 | -20,959,000 | -597,000 | 740,000 | 1,859,000 | -27,248,000 | 13,208,000 | 2,361,000 | 4,907,000 | -911,000 | 4,391,000 | 12,379,000 | -2,107,000 | -485,000 | -3,331,000 | -16,488,000 | -1,719,000 | 11,620,000 | -9,719,000 | 5,698,000 | -12,754,000 | -16,980,000 | -18,551,000 | -1,379,000 | 18,688,000 | -11,476,000 | 32,114,000 | 3,300,000 | 9,459,000 | 25,535,000 | 2,037,000 | 12,354,000 | 753,000 | 25,531,000 | -425,000 | 4,772,000 | 5,726,000 |
net cash from operating activities from continuing operations | -9,958,000 | 56,607,000 | -20,506,000 | 28,419,000 | -22,000 | 30,988,000 | -74,176,000 | -34,365,000 | -46,405,000 | 80,906,000 | 4,792,000 | 87,112,000 | -236,408,000 | 201,401,000 | 18,584,000 | -1,219,000 | -147,483,000 | 323,816,000 | -57,389,000 | 44,175,000 | -119,747,000 | 270,564,000 | 23,861,000 | -20,695,000 | -136,233,000 | 288,662,000 | -40,822,000 | -54,010,000 | -76,725,000 | 249,024,000 | -7,612,000 | 9,995,000 | 40,711,000 | ||||||||||||||||||||||||
net cash from operating activities from discontinued operations | -223,000 | 0 | -1,097,000 | -1,098,000 | -670,000 | -19,205,000 | 6,982,000 | -24,355,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
net cash from operating activities | -9,958,000 | 56,607,000 | -20,506,000 | 28,419,000 | -22,000 | 66,963,000 | -16,258,000 | 15,300,000 | -10,111,000 | 54,500,000 | -13,855,000 | -42,310,000 | -76,320,000 | 15,863,000 | -43,494,000 | -30,192,000 | -78,164,000 | 30,988,000 | -74,176,000 | -34,365,000 | -46,405,000 | 80,906,000 | 4,792,000 | 87,112,000 | -236,408,000 | 201,401,000 | 18,584,000 | -1,219,000 | -147,483,000 | 323,816,000 | -57,389,000 | 44,175,000 | -119,747,000 | 270,341,000 | 23,861,000 | -21,792,000 | -137,331,000 | 288,662,000 | -40,822,000 | -54,010,000 | -76,725,000 | 248,354,000 | -26,817,000 | 16,977,000 | 16,356,000 | 286,822,000 | 45,466,000 | -22,747,000 | -20,717,000 | 178,275,000 | -11,905,000 | 43,302,000 | 8,760,000 | 65,717,000 | 42,088,000 | 75,315,000 | 83,714,000 |
capital expenditures | -3,559,000 | -3,575,000 | -4,082,000 | -3,230,000 | -3,737,000 | -3,742,000 | -3,408,000 | -4,474,000 | -3,709,000 | -3,368,000 | -4,120,000 | -2,253,000 | -9,544,000 | -5,673,000 | -8,346,000 | -9,148,000 | -13,001,000 | -11,765,000 | -13,405,000 | -12,420,000 | -12,040,000 | -12,049,000 | -11,745,000 | -14,321,000 | -10,596,000 | -15,474,000 | -17,693,000 | -16,684,000 | -17,477,000 | -16,084,000 | -16,094,000 | -17,373,000 | -20,144,000 | -15,442,000 | -14,255,000 | -15,385,000 | -14,076,000 | -19,678,000 | -12,868,000 | -16,395,000 | -19,952,000 | -15,507,000 | -27,735,000 | -22,452,000 | -18,294,000 | -20,831,000 | -20,053,000 | -31,053,000 | -3,932,000 | -19,931,000 | -15,064,000 | -15,210,000 | -11,640,000 | 0 | 0 | -26,709,000 | -13,083,000 |
free cash flows | -13,517,000 | 53,032,000 | -24,588,000 | 25,189,000 | -3,759,000 | 63,221,000 | -19,666,000 | 10,826,000 | -13,820,000 | 51,132,000 | -17,975,000 | -44,563,000 | -85,864,000 | 10,190,000 | -51,840,000 | -39,340,000 | -91,165,000 | 19,223,000 | -87,581,000 | -46,785,000 | -58,445,000 | 68,857,000 | -6,953,000 | 72,791,000 | -247,004,000 | 185,927,000 | 891,000 | -17,903,000 | -164,960,000 | 307,732,000 | -73,483,000 | 26,802,000 | -139,891,000 | 254,899,000 | 9,606,000 | -37,177,000 | -151,407,000 | 268,984,000 | -53,690,000 | -70,405,000 | -96,677,000 | 232,847,000 | -54,552,000 | -5,475,000 | -1,938,000 | 265,991,000 | 25,413,000 | -53,800,000 | -24,649,000 | 158,344,000 | -26,969,000 | 28,092,000 | -2,880,000 | 65,717,000 | 42,088,000 | 48,606,000 | 70,631,000 |
investing activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of property and equipment and capitalized software | -3,559,000 | -3,575,000 | -4,082,000 | -3,230,000 | -3,737,000 | -3,742,000 | -3,408,000 | -4,474,000 | -3,709,000 | -3,368,000 | -4,120,000 | -2,253,000 | -9,544,000 | -5,673,000 | -8,346,000 | -9,148,000 | -13,001,000 | -11,765,000 | -13,405,000 | -12,420,000 | -12,040,000 | -12,049,000 | -11,745,000 | -14,321,000 | -10,596,000 | -15,474,000 | -17,693,000 | -16,684,000 | -17,477,000 | -16,084,000 | -16,094,000 | -17,373,000 | -20,144,000 | -15,442,000 | -14,255,000 | -15,385,000 | -14,076,000 | -19,678,000 | -12,868,000 | -16,395,000 | -19,952,000 | -15,507,000 | -27,735,000 | -22,452,000 | -18,294,000 | -20,831,000 | -20,053,000 | -31,053,000 | -16,355,000 | -19,931,000 | -15,064,000 | -14,042,000 | -14,468,000 | ||||
net cash from investing activities from continuing operations | -3,559,000 | 2,423,000 | -3,024,000 | 10,761,000 | -3,737,000 | -12,314,000 | -11,530,000 | -9,223,000 | -12,744,000 | -12,873,000 | -12,469,000 | -15,568,000 | 19,564,000 | -12,700,000 | -19,541,000 | -17,235,000 | -18,115,000 | -17,497,000 | -22,389,000 | -75,714,000 | -20,382,000 | -15,751,000 | 18,230,000 | -13,782,000 | -14,020,000 | -5,767,000 | -12,088,000 | -18,853,000 | -20,778,000 | -31,238,000 | -98,028,000 | -28,541,000 | -19,443,000 | ||||||||||||||||||||||||
net cash from investing activities from discontinued operations | 0 | 0 | 0 | 0 | -2,001,000 | -7,547,000 | 0 | 0 | 245,094,000 | -624,000 | |||||||||||||||||||||||||||||||||||||||||||||||
net cash from investing activities | -3,559,000 | 2,423,000 | -3,024,000 | 10,761,000 | -3,737,000 | -3,742,000 | -3,442,000 | 4,303,000 | -3,931,000 | 15,568,000 | -5,469,000 | -2,483,000 | -9,013,000 | -6,273,000 | -8,877,000 | -9,779,000 | -13,916,000 | -12,314,000 | -11,530,000 | -9,223,000 | -12,744,000 | -12,873,000 | -12,469,000 | -14,344,000 | 19,564,000 | -12,700,000 | -19,541,000 | -17,235,000 | -18,115,000 | -17,497,000 | -22,389,000 | -75,714,000 | -20,382,000 | -15,751,000 | 18,230,000 | -15,783,000 | -21,567,000 | -5,767,000 | -12,088,000 | -18,853,000 | -20,778,000 | -31,238,000 | -98,028,000 | 216,553,000 | -20,067,000 | -35,889,000 | -20,461,000 | -34,498,000 | -138,608,000 | -23,330,000 | -26,444,000 | -15,862,000 | -30,679,000 | -52,753,000 | -35,629,000 | -60,153,000 | -46,444,000 |
financing activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayment of notes | -33,740,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments for purchases of treasury stock | -21,290,000 | -15,153,000 | -14,416,000 | 0 | -9,720,000 | -24,279,000 | -27,234,000 | -49,738,000 | -25,170,000 | -25,784,000 | -64,665,000 | -113,389,000 | -193,263,000 | -118,109,000 | -18,006,000 | -7,858,000 | -9,921,000 | -105,634,000 | -29,840,000 | -37,464,000 | |||||||||||||||||||||||||||||||||||||
other financing activities | -639,000 | 1,298,000 | -488,000 | -227,000 | -454,000 | -511,000 | 766,000 | -1,721,000 | -1,502,000 | -81,000 | -817,000 | -752,000 | -890,000 | -927,000 | -72,000 | -943,000 | -223,000 | -724,000 | 109,000 | 102,000 | -8,000 | 0 | 0 | 0 | -473,000 | ||||||||||||||||||||||||||||||||
net cash from financing activities | -55,669,000 | -1,097,000 | -3,275,000 | -2,684,000 | -454,000 | 14,861,000 | -691,000 | -1,721,000 | 35,341,000 | -4,737,000 | 1,183,000 | -2,939,000 | -29,197,000 | -36,915,000 | 48,812,000 | -43,340,000 | -2,964,000 | -3,382,000 | -2,047,000 | -241,039,000 | 62,618,000 | -3,759,000 | -3,617,000 | 42,862,000 | 141,312,000 | -10,666,000 | -22,595,000 | -31,581,000 | -27,777,000 | -35,069,000 | -9,720,000 | -18,729,000 | -20,899,000 | -16,424,000 | -27,972,000 | -47,924,000 | -45,726,000 | -67,533,000 | -38,342,000 | 169,225,000 | -78,015,000 | -322,166,000 | -14,821,000 | -138,227,000 | -32,942,000 | -21,088,000 | -16,823,000 | -114,753,000 | -41,492,000 | -55,444,000 | -8,970,000 | -7,941,000 | -9,342,000 | -6,495,000 | 2,707,000 | 24,158,000 | -8,275,000 |
effect of exchange rate changes on cash, cash equivalents and restricted cash | -1,329,000 | -127,000 | -2,083,000 | -3,729,000 | 2,153,000 | 129,000 | -494,000 | 980,000 | -1,933,000 | 2,115,000 | -148,000 | -4,532,000 | -3,937,000 | -771,000 | |||||||||||||||||||||||||||||||||||||||||||
net increase in cash, cash equivalents and restricted cash | -70,515,000 | 57,806,000 | -28,888,000 | 36,007,000 | -1,882,000 | 74,353,000 | -18,238,000 | 18,011,000 | 20,805,000 | 66,311,000 | -20,074,000 | -45,617,000 | -114,678,000 | -26,633,000 | -8,091,000 | -87,248,000 | -95,815,000 | 22,203,000 | -88,631,000 | -281,177,000 | -3,997,000 | 71,564,000 | -6,286,000 | 117,856,000 | -84,706,000 | 184,044,000 | -30,950,000 | -48,409,000 | -196,756,000 | 269,328,000 | -92,141,000 | -63,103,000 | -154,837,000 | ||||||||||||||||||||||||
less: net increase in cash classified within current assets of discontinued operations | 0 | 0 | 0 | 0 | 0 | -28,866,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents and restricted cash, beginning of period | 325,612,000 | 0 | 0 | 0 | 262,569,000 | 0 | 0 | 0 | 167,638,000 | 0 | 0 | 0 | 281,696,000 | 0 | 0 | 0 | 499,483,000 | 0 | 0 | 0 | 851,085,000 | 0 | 0 | 0 | 752,657,000 | 0 | 0 | 0 | 844,728,000 | 0 | 0 | 0 | 885,481,000 | ||||||||||||||||||||||||
cash, cash equivalents and restricted cash, end of period | 255,097,000 | 57,806,000 | -28,888,000 | 36,007,000 | 260,687,000 | 74,353,000 | -18,238,000 | 18,011,000 | 188,443,000 | 66,311,000 | -20,074,000 | -45,617,000 | 167,018,000 | -26,633,000 | -8,091,000 | -87,248,000 | 403,668,000 | 22,203,000 | -88,631,000 | -281,177,000 | 847,088,000 | 71,564,000 | -6,286,000 | 117,856,000 | 667,951,000 | 184,044,000 | -30,950,000 | -48,409,000 | 647,972,000 | 269,328,000 | -92,141,000 | -63,103,000 | 730,644,000 | ||||||||||||||||||||||||
loss from changes in fair value of investments | 0 | 0 | 0 | 1,405,000 | 3,526,000 | -14,000 | 27,577,000 | 41,408,000 | 752,000 | 244,000 | 3,035,000 | 5,033,000 | -5,482,000 | 3,955,000 | 1,448,000 | -303,000 | |||||||||||||||||||||||||||||||||||||||||
foreign vat assessments | 0 | 4,600,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
(gain) on sale of assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(gain) on sale of business | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(gain) on sale of investment | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on extinguishment of debt | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payment for early lease termination | 0 | 0 | -1,832,000 | 0 | -123,000 | -9,601,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of assets | 0 | 0 | 9,000,000 | 116,000 | 0 | 387,000 | 1,088,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of business | 0 | 1,058,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale or divestment of investment | 91,000 | 2,614,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisitions of intangible assets and other investing activities | 0 | -34,000 | -223,000 | -338,000 | -2,000 | -1,349,000 | -617,000 | -557,000 | -600,000 | -531,000 | -631,000 | -915,000 | -640,000 | -739,000 | -1,048,000 | -704,000 | -824,000 | -724,000 | -1,247,000 | -1,445,000 | -701,000 | -1,848,000 | -551,000 | -638,000 | -1,115,000 | -16,389,000 | -520,000 | -238,000 | -309,000 | -566,000 | -240,000 | 56,000 | |||||||||||||||||||||||||
payments of borrowings under revolving credit agreement | 0 | 0 | 0 | -42,776,000 | -3,924,000 | 0 | -1,000,000 | -27,300,000 | -25,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of 2027 notes | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance costs for 2027 notes | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance costs for 2030 notes | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from rights offering, net of issuance costs | 0 | 0 | 0 | 79,619,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
taxes paid related to net share settlements of stock-based compensation awards | -508,000 | -3,223,000 | -875,000 | -173,000 | -932,000 | -1,187,000 | -1,007,000 | -464,000 | -898,000 | -2,180,000 | -2,523,000 | -2,243,000 | -1,444,000 | -11,246,000 | -4,901,000 | -1,820,000 | -1,513,000 | -3,975,000 | -3,299,000 | -4,130,000 | -3,744,000 | -5,141,000 | -5,090,000 | -5,467,000 | -2,500,000 | -6,959,000 | -9,179,000 | -4,341,000 | -7,984,000 | -6,386,000 | -8,970,000 | -6,450,000 | -6,792,000 | -11,571,000 | -4,964,000 | -5,624,000 | -7,176,000 | -12,717,000 | -14,584,000 | -11,228,000 | -8,084,000 | -10,223,000 | -14,083,000 | -21,071,000 | -10,488,000 | -8,304,000 | -7,712,000 | ||||||||||
proceeds from settlement of capped call transactions | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
distributions to noncontrolling interest holders | 91,000 | 553,000 | 339,000 | -3,845,000 | -2,248,000 | -2,053,000 | -3,113,000 | -3,521,000 | -3,260,000 | -2,376,000 | -3,625,000 | -3,315,000 | -3,383,000 | -2,548,000 | -2,976,000 | -3,450,000 | -2,660,000 | ||||||||||||||||||||||||||||||||||||||||
gain on sale of assets | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of business | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
italy unrecognized tax benefit expense | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
liability-classified 2024 executive psus | 2,418,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
effect of exchange rate changes on cash, cash equivalents and restricted cash, including cash classified within current assets of discontinued operations | 2,331,000 | 6,911,000 | -878,000 | 3,450,000 | -7,466,000 | 7,290,000 | 5,008,000 | 3,450,000 | -9,174,000 | 6,009,000 | -1,922,000 | -2,643,000 | -12,835,000 | 6,191,000 | |||||||||||||||||||||||||||||||||||||||||||
net increase in cash, cash equivalents and restricted cash, including cash classified within current assets of discontinued operations | -1,882,000 | 22,203,000 | -88,631,000 | -281,177,000 | -3,997,000 | 71,564,000 | -6,286,000 | 119,080,000 | -84,706,000 | 184,044,000 | 269,328,000 | -92,141,000 | -63,103,000 | -154,837,000 | |||||||||||||||||||||||||||||||||||||||||||
impairment of goodwill | 0 | 0 | 0 | 0 | 0 | 109,486,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
impairment of long-lived assets | 3,448,000 | 0 | 0 | 0 | 0 | 22,351,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
restructuring-related impairment | 0 | 1,769,000 | 0 | 4,423,000 | 3,296,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in fair value of investments | -90,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on early lease termination | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments for early lease terminations | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from borrowings under revolving credit agreement | -10,000,000 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss from changes in fair value of investment | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
foreign currency translation adjustments reclassified into earnings | -5,000 | 16,000 | -56,000 | -32,228,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of fixed assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of 2026 convertible notes | 0 | 0 | 30,000,000 | 200,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance costs for 2026 convertible notes and revolving credit agreement | 0 | 167,000 | -1,342,000 | -6,572,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of capped call transactions | 0 | 0 | -3,576,000 | -23,840,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
payments for the repurchase of atairos convertible notes | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from the settlement of convertible note hedges | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments for the settlement of warrants | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from stock option exercises and employee stock purchase plan | 0 | 0 | 628,000 | 0 | 1,163,000 | 0 | 2,085,000 | 32,000 | 2,006,000 | 5,000 | 3,206,000 | 70,000 | 2,434,000 | 27,000 | 3,009,000 | 9,000 | 2,468,000 | 2,000 | 2,929,000 | 114,000 | 1,933,000 | 135,000 | 3,474,000 | 253,000 | 1,946,000 | 310,000 | 3,128,000 | 264,000 | 2,812,000 | 725,000 | 3,563,000 | ||||||||||||||||||||||||||
payments of finance lease obligations | -34,000 | -218,000 | -217,000 | -218,000 | -415,000 | -879,000 | -1,947,000 | -2,061,000 | -1,492,000 | -2,137,000 | -2,594,000 | -2,707,000 | -2,819,000 | -4,240,000 | -5,872,000 | -6,756,000 | |||||||||||||||||||||||||||||||||||||||||
amortization of debt discount on convertible senior notes | 375,000 | 374,000 | 549,000 | 303,000 | 3,797,000 | 3,701,000 | 3,607,000 | 3,516,000 | 3,428,000 | 3,341,000 | 3,256,000 | 3,175,000 | 3,094,000 | 3,016,000 | 2,940,000 | 2,866,000 | 2,794,000 | 2,722,000 | 2,655,000 | 2,587,000 | 2,522,000 | 2,458,000 | |||||||||||||||||||||||||||||||||||
proceeds from (payments of) borrowings under revolving credit agreement | 0 | 0 | 0 | -100,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
payments for repurchases of common stock | -1,469,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment and other changes in fair value of investments | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
change in assets and liabilities, net of acquisitions and dispositions: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of investment | 0 | 0 | 31,605,000 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
impairments of investments | 0 | 112,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
upward adjustment for observable price change of investment | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of intangible assets | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sales and maturities of investments | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of business, net of acquired cash | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance costs for revolving credit agreement | -538,000 | 0 | -50,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments of contingent consideration related to acquisitions | 0 | 0 | 0 | -1,815,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
payment of financing obligation related to acquisition | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment of investment | 0 | 0 | 6,684,000 | 855,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
payment of contingent consideration related to acquisition | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from borrowing under revolving credit agreement | 50,000,000 | 150,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of intangible assets | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on sale of investment | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
effect of exchange rate changes on cash, cash equivalents and restricted cash, including cash classified within current assets | 1,626,000 | -3,381,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
net increase in cash, cash equivalents and restricted cash, including cash classified within current assets | -48,409,000 | -196,756,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on business dispositions | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of investment | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
restructuring-related long-lived asset impairment | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss, net from changes in fair value of contingent consideration | 0 | 0 | 36,000 | 12,000 | -39,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
cash derecognized upon dispositions of subsidiaries | -1,294,000 | -776,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisitions of businesses, net of acquired cash | 15,479,000 | 0 | -900,000 | -40,000 | 242,000 | -67,010,000 | -2,320,000 | -800,000 | -14,160,000 | 3,446,000 | -3,095,000 | -117,654,000 | -1,000,000 | -4,880,000 | -300,000 | -1,169,000 | -2,100,000 | -4,519,000 | -17,267,000 | -23,004,000 | |||||||||||||||||||||||||||||||||||||
proceeds from issuance of convertible senior notes | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance costs for convertible senior notes and revolving credit agreement | -50,000 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of convertible note hedges | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of warrants | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments of capital lease obligations | -7,734,000 | -8,050,000 | -8,215,000 | -9,024,000 | -8,727,000 | -8,628,000 | -8,603,000 | -8,067,000 | -8,637,000 | -7,285,000 | -7,722,000 | -6,954,000 | -6,733,000 | -9,768,000 | -4,266,000 | -3,636,000 | -3,863,000 | -1,473,000 | -1,197,000 | -889,000 | -619,000 | -796,000 | -103,000 | -102,000 | |||||||||||||||||||||||||||||||||
proceeds from maturity of investment | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
restructuring-related long-lived asset impairments | 376,000 | 0 | 0 | 45,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
gains on business dispositions | -312,000 | -2,060,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
change in assets and liabilities, net of acquisitions: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
restricted cash | 4,315,000 | 2,089,000 | -1,305,000 | 1,853,000 | -995,000 | 361,000 | -1,198,000 | 505,000 | 75,000 | 1,392,000 | -82,000 | 3,245,000 | -951,000 | 6,040,000 | -2,029,000 | 2,950,000 | 2,264,000 | -3,348,000 | 744,000 | 2,523,000 | -2,517,000 | 973,000 | -1,471,000 | -1,357,000 | |||||||||||||||||||||||||||||||||
purchases of investments | -20,289,000 | 0 | -200,000 | -2,105,000 | 0 | -4,599,000 | -2,399,000 | -6,500,000 | 0 | -13,083,000 | |||||||||||||||||||||||||||||||||||||||||||||||
proceeds from borrowings under revolving credit facility | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayments of borrowings under revolving credit facility | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
effect of exchange rate changes on cash and cash equivalents, including cash classified within current assets of discontinued operations | 3,306,000 | 5,988,000 | 13,074,000 | 3,756,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
net increase in cash and cash equivalents, including cash classified within current assets of discontinued operations | 241,472,000 | 20,107,000 | -72,425,000 | -200,868,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
net increase in cash and cash equivalents | 241,472,000 | 20,107,000 | -72,425,000 | -172,002,000 | -90,385,000 | 91,620,000 | -164,850,000 | -146,589,000 | 100,615,000 | -42,154,000 | 16,361,000 | -43,639,000 | 8,278,000 | 15,213,000 | 24,809,000 | 38,054,000 | |||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents, beginning of period | 0 | 0 | 0 | 862,977,000 | 0 | 0 | 853,362,000 | 0 | 0 | 1,016,634,000 | 0 | 0 | 0 | 1,240,472,000 | 0 | 0 | 0 | 1,209,289,000 | |||||||||||||||||||||||||||||||||||||||
cash and cash equivalents, end of period | 241,472,000 | 20,107,000 | -72,425,000 | 690,975,000 | -90,385,000 | 91,620,000 | 688,512,000 | -146,589,000 | 134,644,000 | 975,504,000 | 216,745,000 | -12,920,000 | -170,736,000 | 1,038,824,000 | 100,615,000 | -42,154,000 | 16,361,000 | 1,165,650,000 | |||||||||||||||||||||||||||||||||||||||
payment of contingent consideration related to acquisitions | -2,101,000 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on equity method investments | 0 | 91,000 | 420,000 | -52,000 | -14,000 | 25,000 | 14,000 | 19,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
(gain) loss, net from changes in fair value of contingent consideration | -38,000 | -162,000 | 850,000 | 3,442,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
(gain) income from changes in fair value of investments | 40,840,000 | 1,594,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale or maturity of investments | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock issuance costs in connection with acquisition of business | 0 | 0 | 0 | -158,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
settlements of purchase price obligations related to acquisitions | 0 | 0 | 0 | -3,136,000 | 0 | 0 | -3,000,000 | -2,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
payments of contingent consideration from acquisitions | -3,509,000 | -750,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
settlement of liabilities related to purchase of additional interest in consolidated subsidiaries | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisitions of intangible assets | -129,000 | -1,206,000 | -786,000 | -463,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
effect of exchange rate changes on cash and cash equivalents, including cash classified within current assets held for sale | 867,000 | -4,742,000 | 10,668,000 | -6,923,000 | 9,784,000 | -30,199,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
net increase in cash and cash equivalents, including cash classified within current assets held for sale | -90,385,000 | 91,620,000 | -164,850,000 | -146,589,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
less: net increase in cash classified within current assets held for sale | 0 | -29,557,000 | -25,722,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
distribution to noncontrolling interest holders | -3,762,000 | -3,365,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from changes in fair value of investments | 1,100,000 | 829,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on disposition of business | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
excess tax benefits on stock-based compensation | -1,431,000 | 28,000 | -3,330,000 | -2,896,000 | -3,407,000 | -2,641,000 | -4,077,000 | -5,855,000 | -8,338,000 | -8,348,000 | -2,936,000 | -832,000 | -2,403,000 | ||||||||||||||||||||||||||||||||||||||||||||
cash derecognized upon disposition of subsidiary | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of investments | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
settlement of liabilities related to purchase of additional interests in consolidated subsidiaries | -698,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
debt issuance costs | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
partnership distribution payments to noncontrolling interest holders | -2,986,000 | -3,060,000 | -6,336,000 | -1,558,000 | -1,856,000 | -2,085,000 | -2,040,000 | -2,053,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
restructuring charges | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain from changes in fair value of contingent consideration | 435,000 | -424,000 | -279,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
settlement of liability related to purchase of additional interest in consolidated subsidiary | -723,000 | 0 | -349,000 | 0 | 0 | 0 | -1,959,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
gain from changes in fair value of investment | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of intangible assets | 0 | -150,000 | 0 | 0 | -590,000 | 0 | 0 | -10,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
net loss | -10,455,000 | 11,384,000 | -19,018,000 | -20,922,000 | -35,363,000 | -3,242,000 | -3,593,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
loss from continuing operations | -16,739,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net loss to net cash from operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on equity method investments | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net decrease in cash and cash equivalents, including cash classified within current assets held for sale | -66,852,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net decrease in cash and cash equivalents | -41,130,000 | -12,920,000 | -170,736,000 | -201,648,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on e-commerce transaction | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of additional interests in consolidated subsidiaries | -5,603,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
effect of exchange rate changes on cash and cash equivalents | -13,100,000 | -21,102,000 | 1,262,000 | -831,000 | 1,114,000 | 5,165,000 | -3,138,000 | -12,378,000 | 1,809,000 | 6,047,000 | -14,511,000 | 9,059,000 | |||||||||||||||||||||||||||||||||||||||||||||
net gain from changes in fair value of contingent consideration | -1,020,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment of investments | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment of cost method investments | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
settlement of liabilities related to purchase of additional interest in consolidated subsidiary | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment of cost method investment | 397,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash investing and financing activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance of common stock in connection with acquisition of business | 162,862,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
contingent consideration liabilities incurred in connection with acquisitions | 3,537,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equipment acquired under capital lease obligations | 4,031,000 | 895,000 | -56,000 | 6,538,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
shares issued to settle liability-classified awards and contingent consideration | 1,041,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
liability for purchases of treasury stock | 1,368,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
liability for purchase consideration | 359,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts payable and accrued expenses related to purchases of property and equipment and capitalized software | 12,423,000 | -1,168,000 | 2,828,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation and amortization | 24,132,000 | 23,149,000 | 21,468,000 | 20,700,000 | 15,965,000 | 15,310,000 | 12,810,000 | 11,716,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
gain on return of common stock | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of stock, net of issuance costs | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
conversion of preferred stock | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
redemption of preferred stock | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
partnership distributions to noncontrolling interest holders | -1,844,000 | -1,471,000 | -1,750,000 | -1,065,000 | -1,250,000 | -1,456,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
repayments of loans with related parties | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition-related expense | 68,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance of common stock in connection with acquisition | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
shares issued to settle liability-classified awards | 1,131,000 | 1,132,000 | 1,131,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition-related benefit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
contribution of investment in e-commerce transaction | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
liability incurred in e-commerce transaction | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments of contingent consideration liabilities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from exercise of stock options | 705,000 | 445,000 | 3,211,000 | 5,279,000 | 378,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
contingent consideration in connection with acquisitions | 30,000 | 2,100,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on equity method investees | 1,231,000 | 138,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash interest expense | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in restricted cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
tax withholdings related to net share settlements of restricted stock units | -5,410,000 | -1,918,000 | 964,000 | -6,632,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
loans from related parties | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repurchase of common stock | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
dividends paid on common and preferred stock | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents, end of the period | 8,278,000 | 15,213,000 | 24,809,000 | 1,160,989,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
supplemental disclosure of cash flow information | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income tax payments | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on redemption of common stock | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accrued merchant payables | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of property and equipment and software capitalization | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of cost and equity method investments | -20,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
excess tax benefit on stock-based compensation | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments of contingent acquisition liability | 0 | 0 | -4,250,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents, beginning of the period | 0 | 0 | 1,122,935,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash investing activity | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance of common stock in connection with acquisitions | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance of non-voting common stock in connection with investments in equity interests | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stock issued in exchange for additional interests in consolidated subsidiaries | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
excess tax benefits on stock based compensation | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition-related | -1,739,000 | 52,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
accrued merchant payable | -13,979,000 | 46,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of property and equipment | -26,709,000 | -13,083,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of investments in subsidiaries | -6,080,000 | -7,347,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayments of loans to related parties | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from the sale of common stock | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
excess tax benefit on stock based compensation | -2,881,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
losses in equity interests | 5,128,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
due to related parties | 196,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of equity investments | -3,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
partnership distribution | -652,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
contingent consideration given in connection with acquisitions | 421,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
tax withholdings related to net shares settlements of restricted stock units | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents, beginning of year | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents, end of year | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash interest payments | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investments in equity interests | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stock issued in exchange for additional interests in majority owned subsidiary |

