| Web.com Group, Inc. |
| Consolidated Statements of Cash Flows |
| (in thousands) |
| Year Ended December 31 |
|
2015 |
2014 |
| Net income (loss) |
$ 89,961 |
$ (12,458) |
| Adjustments to reconcile net income (loss) to net |
|
|
| cash provided by operating activities: |
|
|
| Gain on sale of equity method investment |
- |
- |
| Loss from debt extinguishment |
- |
1,249 |
| Depreciation and amortization |
56,345 |
74,779 |
| Stock based compensation |
20,064 |
19,567 |
| Deferred income taxes |
(50,242) |
20,244 |
| Amortization of debt issuance costs and other |
11,392 |
10,932 |
| Asset impairment |
- |
2,040 |
| Changes in operating assets and liabilities: |
|
|
| Accounts receivable, net |
4,000 |
821 |
| Prepaid expenses and other assets |
2,235 |
(2,255) |
| Deferred expenses |
4,206 |
5,610 |
| Accounts payable |
(489) |
(2,739) |
| Accrued expenses and other liabilities |
(792) |
1,394 |
| Accrued compensation and benefits |
8,065 |
(7,788) |
| Accrued restructuring costs |
- |
(1,139) |
| Deferred revenue |
7,986 |
6,949 |
| Net cash provided by operating activities |
152,731 |
117,206 |
| Cash flows from investing activities |
|
|
| Business acquisitions, net of cash acquired |
(1,330) |
(19,246) |
| Proceeds from sale of equity method investment |
- |
- |
| Capital expenditures |
(14,747) |
(15,166) |
| Other |
- |
- |
| Net cash used in investing activities |
(16,077) |
(34,412) |
| Cash flows from financing activities |
|
|
| Stock issuance costs |
(104) |
(98) |
| Common stock repurchased |
(2,412) |
(6,327) |
| Payments of long-term debt and revolving credit |
|
|
| facility |
(95,250) |
(367,328) |
| Proceeds from exercise of stock options |
7,952 |
9,899 |
| Proceeds from long-term debt issued |
- |
192,020 |
| Proceeds from borrowings on revolving credit |
|
|
| facility |
- |
112,208 |
| Debt issuance costs |
- |
(3,680) |
| Common stock purchases under repurchase plan |
(50,617) |
(10,785) |
| Net cash used in financing activities |
(140,431) |
(74,091) |
| Effect of exchange rate changes on cash |
(2) |
(24) |
| Net (decrease) increase in cash and cash |
|
|
| equivalents |
(3,779) |
8,679 |
| Cash and cash equivalents, beginning of year |
22,485 |
13,806 |
| Cash and cash equivalents, end of year |
$ 18,706 |
$ 22,485 |
| Supplemental cash flow information |
|
|
| Interest paid |
$ 8,761 |
$ 17,303 |
| Income tax paid |
$ 2,076 |
$ 1,134 |
| Supplemental disclosure of non-cash transactions |
|
|
| Common stock issued for acquisition |
$ - |
$ 5,660 |