Getty Images Reports First Quarter 2023 Results

ⓘ This article is third-party content and does not represent the views of this site. We make no guarantees regarding its accuracy or completeness.

NEW YORK, May 11, 2023 (GLOBE NEWSWIRE) -- Getty Images Holdings, Inc. (โ€œGetty Imagesโ€ or the โ€œCompanyโ€) (NYSE: GETY), a preeminent global visual content creator and marketplace, today reported financial results for the first quarter ended March 31, 2023.

โ€œWe are pleased to report a quarter of revenue growth, all of which is organic, despite foreign exchange pressures, driven by strong subscription growth, subscription renewal rates, new customer growth and increased consumption of our content,โ€ said Craig Peters, Chief Executive Officer of Getty Images. โ€œThe increased customer commitment and consumption is underpinned by the uniqueness and quality of our content offerings. We are focused on expanding this differentiation alongside embracing new capabilities to increase the value we provide to our customers and create new and recurring revenue streams.โ€

First Quarter 2023 Financial Summary:

  • Revenue of $235.6 million grew 2% year over year. On a currency neutral basis, revenues increased 5.5%.
    • Creative revenue of $146.5 million, down 1.3% year over year and up 1.9% on a currency neutral basis.
    • Editorial revenue of $84.6 million, up 7.5% year over year and 11.3% on a currency neutral basis.
    • Annual Subscription Revenue as a percentage of total revenue grew to over 50%, up from 48.3% in Q1โ€™22 and up from a finish of 49% for the full year 2022.
  • Net Income of $3.2 million, down from $25.1 million from Q1โ€™22. Included in Q1โ€™23 was a $9.5 million unrealized loss related to the change in fair value of the Companyโ€™s Euro term loan and a $2.1 million loss related to the mark-to-market on an interest rate swap, compared with gains of $5.6 million on the Euro term loan and $12.1 million on the interest rate swap in Q1โ€™22.ย Net Income Margin was 1.4% compared to 10.9% in Q1โ€™22.
  • Adjusted EBITDA* of $76.1 million, down 2% year over year due to the impact of foreign exchange on revenue and the incremental expenses of operating as a public company. On a currency neutral basis, adjusted EBITDA was up 2.2%. Adjusted EBITDA Margin* was 32.3% compared to 33.6% in Q1โ€™22.
  • Adjusted EBITDA less capex* was $60.6 million, down 1.4% year over year and up 3.8% on a currency neutral basis.

Liquidity and Balance Sheet:

  • Net cash provided by operating activities of $31.9 million in Q1โ€™23, compared to $49.4 million in the prior year period.
  • Free cash flow* of $16.4 million in Q1โ€™23, compared to $33.1 million in the prior year period.
  • Ending cash balance on March 31, 2023 was $116.8 million, up $18.9 million from the ending balance on December 31, 2022 and a decrease of $94 million from March 31, 2022. The Company had $80 million available through its Revolver at quarter end, which remained undrawn, for total liquidity of $196.8 million.
  • On May 4, 2023, the Company amended the Revolver, upsizing the facility to $150 million and extending the maturity to May 4, 2028. The amended facility provides the Company with increased liquidity and greater operating flexibility.
  • The Companyโ€™s total debt was $1.441 billion, which included $300 million in senior notes and a term loan balance of $1.141 billion, consisting of $684.8 million in USD and $456.5 million in USD equivalent of Euros, converted using exchange rates as of March 31, 2023. After the close of the quarter, in line with its commitment to further delever the balance sheet, the Company made a voluntary repayment on the USD term loan of $20 million in May from balance sheet cash.

* Adjusted EBITDA, Adjusted EBITDA Margin, Adjusted EBITDA less capex, and Free Cash Flow are non-GAAP financial measures. Refer to the Reconciliation of GAAP and Non-GAAP Financial Measures section below.

Key Performance Indicators (KPIs)1,8
ย 
ย Last Twelve Months (โ€œLTMโ€) Ended March 31,
ย 20231ย ย 2022ย ย Y/Y Change
LTM total purchasing customers (thousands)2829ย ย 825ย ย +0.5%
LTM total active annual subscribers (thousands)3150ย ย 81ย ย +85.1%
LTM paid download volume (millions)495ย ย 89ย ย +6.6%
LTM annual subscriber revenue retention rate599.8%ย ย 104.6%ย ย -480 bps
Image collection (millions)6510ย ย 466ย ย +9.5%
Video collection (millions) 625ย ย 21ย ย +19.0%
LTM video attachment rate713.4%ย ย 12.0%๏ฟฝ๏ฟฝย +140 bps
ย ย ย ย ย ย ย ย 

Note: The Key Operating Metrics outlined are the metrics that provide management with the most immediate understanding of the drivers of business performance and our ability to deliver shareholder return, track to financial targets and prioritize customer satisfaction. Note, KPI comparisons to periods prior to trailing twelve-months ended March 31, 2023 reflect some COVID-19 impact.

Annualย subscriptionย -ย includes products with a duration of 12 months or longer

1 Beginning with the three months ended September 30, 2022, the Company made two changes to its reporting that has some impact on reported KPIโ€™s. First, activity for LATAM, Turkey and Israel, which was previously excluded from these metrics, is now included due to completion of a system migration. Additionally, the method by which we aggregate our customer accounts was updated to better align with our internal sales CRM system. We have not restated historical periods given the immaterial impact to the KPIโ€™s, except for LTM total active annual subscribers and LTM annual subscriber revenue retention rate for which the legacy reporting format is detailed in noted 3 and 5 below.
2ย Theย count of total customers who made a purchase within the reporting period based on billed revenue.
3ย Theย count of customers who were on an annual subscription product during the reporting period. Absent the reporting changes noted in Note 1, LTM total active annual subscribers would have been 135 thousand, up 66% year on year.
4ย A count of the number of paid downloads by our customers in the reporting period. Excludes downloads from Editorial Subscriptions, Editorial feeds and certain API structured deals, including bulk unlimited deals. Excludes downloads starting in Q3โ€™22 tied to a two-year deal signed with Amazon in July 2022, as the magnitude of the potential download volume over the deal term could result in significant fluctuations in this metric without corresponding impact to revenue in the same period.
5ย This calculates retention of total revenue for customers on an annual subscriptionย product, comparing the customerโ€™s total billed revenue (inclusive of both annual subscription and non-annual subscription products) in the LTM period to the prior LTMย period. Absent the reporting changes noted in Note 1 above, LTM annual subscriber retention rate would have been 99.0%.
6ย Aย count of the total images and videos in our content library as of the reporting date.โ€‹

7 A measure of the percentage of total paid customer downloaders who are video downloaders. The underlying calculation of this metric was changed vs. previously reported metrics. This change was made to exclude the impact of downloader activity from our free trial subscriptions which are skewed entirely to stills-only content.
8 The Company launched Unsplash+ during the three months ended December 31, 2022. This new Unsplash subscription will now be included within these KPIโ€™s from the launch date forward. The impact is not yet material.

First Quarter 2023 Business Highlights:

  • Announced collaboration with NVIDIA to develop and distribute responsible generative text-to-image and text-to-video offerings. The collaboration will see Getty Images and NVIDIA working to commercialize responsible AI models to bring new capabilities to their collective customers.ย 
  • Announced exclusive, multi-year global partnerships with Sky News and Anadolu to represent their world-class quality footage.
  • In partnership with AI visual tools developer BRIA, deployed one-click background removal functionality to iStock subscribers, allowing customers to get to the exact image they need with increased time and budget efficiency.

Financial Outlook for Full Year 2023

The following tables summarize Getty Images fiscal year 2023 guidance:

ย 2023 Guidance
Revenue$936 million to $963 million
Revenue Growth YoY1.0% to 4.0%
Revenue Growth, Currency Neutral1.5% to 4.5%
Adjusted EBITDA$305 million to $315 million
Adjusted EBITDA Growth YoY0.4% to 3.6%
Adjusted EBITDA Growth, Currency Neutral0.7% to 4.0%
ย ย 

Currency neutral growth rates have been updated to remain aligned with Revenue and adjusted EBITDA guidance, which remain unchanged both on a dollar and year over year growth basis.

Assuming foreign currency rates remain at current levels, the guidance includes the following impacts from FX on revenue and EBITDA:

ย FX HeadwindFX TailwindFX Headwind
ย Q1 2023Q2 20232H 20232023
Revenue($7.6) million(~$3.5) million~$6.0 million, primarily in Q4(~$5.0) million
Adjusted EBITDA($3.2) million(~$1.0) million~$3.0 million, primarily in Q4(~$1.0) million
ย ย ย ย ย 

Webcast & Conference Call Information

The Company will host a conference call and live webcast with the investment community at 5:00 p.m. Eastern Time today, Thursday, May 11, 2023, to discuss its first quarter 2023 results. The live webcast will be accessible through the Investor Relations section of the Companyโ€™s website at https://investors.gettyimages.com/. To access the call through a conference line, dial 1โ€‘877โ€‘407โ€‘0792 (in the U.S.) or 1โ€‘201โ€‘689โ€‘8263 (international callers). A replay of the conference call will be posted shortly after the call and will be available for fourteen days following the call. To access the replay, dial 1โ€‘844โ€‘512โ€‘2921 (in the U.S.) or 1โ€‘412โ€‘317โ€‘6671 (international callers). The access code for the replay is 13738187.

About Getty Images

Getty Images (NYSE: GETY) is a preeminent global visual content creator and marketplace that offers a full range of content solutions to meet the needs of any customer around the globe, no matter their size. Through its Getty Images, iStock and Unsplash brands, websites and APIs, Getty Images serves customers in almost every country in the world and is the first-place people turn to discover, purchase and shareย powerful visual content from the worldโ€™s best photographers and videographers. Getty Images works with over 527,000 contributors and more than 310 content partners to deliver this powerful and comprehensive content. Each year Getty Images covers more than 160,000 news, sport and entertainment events providing depth and breadth of coverage that is unmatched. Getty Images maintains one of the largest and best privately-owned photographic archives in the world with millions of images dating back to the beginning of photography.

For company news and announcements, visit our Newsroom.

Forward-Looking Statements

Certain statements included in this press release that are not historical facts are forward-looking statements for purposes of the safe harbor provisions under the United States Private Securities Litigation Reform Act of 1995. Forward-looking statements may be identified by the use of the words such as โ€œbelieve,โ€ โ€œmay,โ€ โ€œwill,โ€ โ€œestimate,โ€ โ€œcontinue,โ€ โ€œanticipate,โ€ โ€œintend,โ€ โ€œexpect,โ€ โ€œshould,โ€ โ€œwould,โ€ โ€œplan,โ€ โ€œproject,โ€ โ€œforecast,โ€ โ€œpredict,โ€ โ€œpotential,โ€ โ€œseem,โ€ โ€œseek,โ€ โ€œfuture,โ€ โ€œoutlook,โ€ โ€œtargetโ€ or similar expressions that predict or indicate future events or trends or that are not statements of historical matters. These forward-looking statements include, but are not limited to, statements regarding estimates and forecasts of other financial and performance metrics and projections of market opportunity. These statements are based on various assumptions, whether or not identified in this press release, and on the current expectations of our management and are not predictions of actual performance. These forward-looking statements are provided for illustrative purposes only and are not intended to serve as, and must not be relied on by any investor as, a guarantee, an assurance, a prediction or a definitive statement of fact or probability. Actual events and circumstances are difficult or impossible to predict and will differ from assumptions. Many actual events and circumstances are beyond the control of the Company.

These forward-looking statements are subject to a number of risks and uncertainties, including: our inability to continue to license third-party content and offer relevant quality and diversity of content to satisfy customer needs; our ability to attract new customers and retain and motivate an increase in spending by its existing customers; the user experience of our customers on our websites; the extent to which we are able to maintain and expand the breadth and quality of our content library through content licensed from third-party suppliers, content acquisitions and imagery captured by its staff of inhouse photographers; the mix of and basis upon which we license our content, including the price-points at, and the license models and purchase options through, which we license our content; the risk that we operate in a highly competitive market; the risk that we are unable to successfully execute our business strategy or effectively manage costs; our inability to effectively manage our growth; our inability to maintain an effective system of internal controls and financial reporting; the risk that we may lose the right to use โ€œGetty Imagesโ€ trademarks; our inability to evaluate our future prospects and challenges due to evolving markets and customersโ€™ industries; the legal, social and ethical issues relating to the use of new and evolving technologies, such as Artificial Intelligence; the risk that our operations in and continued expansion into international markets bring additional business, political, regulatory, operational, financial and economic risks; our inability to adequately adapt our technology systems to ingest and deliver sufficient new content; the risk of technological interruptions or cybersecurity vulnerabilities; the inability to expand our operations into new products, services and technologies and to increase customer and supplier awareness of new and emerging products and services; the loss of and inability to attract and retain key personnel that could negatively impact our business growth; the inability to protect the proprietary information of customers and networks against security breaches and protect and enforce intellectual property rights; our reliance on third parties; the risks related to our use of independent contractors; the risk that an increase in government regulation of the industries and markets in which we operate could negatively impact our business; the impact of worldwide and regional political, military or economic conditions, including declines in foreign currencies in relation to the value of the U.S. dollar, hyperinflation, higher interest rates, devaluation the impact of recent bank failures on the marketplace and the ability to access credit and significant political or civil disturbances in international markets where we conduct business; the risk that claims, lawsuits and other proceedings that have been, or may be, instituted against us or our predecessors could adversely affect our business; the inability to maintain the listing of our Class A common stock on the New York Stock Exchange; volatility in our stock price and in the liquidity of the trading market for our Class A Common Stock; the risk that the COVID-19 pandemic and efforts to reduce its spread impacts our business, financial condition, cash flows and operation results more significantly than currently expected; changes in applicable laws or regulations; the risks associated with evolving corporate governance and public disclosure requirements; the risk of greater than anticipated tax liabilities; the risks associated with the storage and use of personally identifiable information; earnings-related risks such as those associated with late payments, goodwill or other intangible assets; our ability to obtain additional capital on commercially reasonable terms; the risks associated with being an โ€œemerging growth companyโ€ within the meaning of the Securities Act of 1933, as amended; risks associated with our reliance on information technology in critical areas of our operations; our inability to pay dividends for the foreseeable future; the risks associated with additional issuances of Class A Common Stock without stockholder approval; costs related to operating as a public company; and those factors discussed under the heading โ€œItem 1.A. Risk Factorsโ€ of our most recently filed Annual Report on Form 10-K. If any of these risks materialize or our assumptions prove incorrect, actual results could differ materially from the results implied by these forward-looking statements.

These and other factors that could cause actual results to differ from those implied by the forward-looking statements in this press release are more fully described under the heading โ€œItem 1.A. Risk Factorsโ€ in our most recently filed Annual Report on Form 10-K and in our other filings with the SEC. The risks described under the heading โ€œItem 1.A. Risk Factorsโ€ in our most recently filed Annual Report on Form 10-K are not exhaustive. New risk factors emerge from time to time and it is not possible to predict all such risk factors, nor can we assess the impact of all such risk factors on our business or the extent to which any factor or combination of factors may cause actual results to differ materially from those contained in any forward-looking statements. All forward-looking statements attributable to us or persons acting on our behalf are expressly qualified in their entirety by the foregoing cautionary statements. We undertake no obligations to update or revise publicly any forward-looking statements, whether as a result of new information, future events or otherwise, except as required by law.

In addition, the statements of belief and similar statements reflect our beliefs and opinions on the relevant subject. These statements are based upon information available to us, as applicable, as of the date of this press release, and while we believe such information forms a reasonable basis for such statements, such information may be limited or incomplete, and statements should not be read to indicate that we have conducted an exhaustive inquiry into, or review of, all potentially available relevant information. These statements are inherently uncertain and you are cautioned not to unduly rely upon these statements.

ย 
GETTY IMAGES HOLDINGS,ย INC.
CONSOLIDATED STATEMENTS OF OPERATIONS
(In thousands, except share and per share amounts)
ย 
ย Three Months Ended
March 31,
ย ย 2023ย ย ย 2022ย 
REVENUE$235,642ย ย $230,978ย 
ย ย ย ย 
OPERATING EXPENSE:ย ย ย 
Cost of revenue (exclusive of depreciation and amortization shown separately below)$63,286ย ย $61,894ย 
Selling, general and administrative expensesย 102,395ย ย ย 93,153ย 
Depreciationย 13,023ย ย ย 12,512ย 
Amortizationย 7,207ย ย ย 12,205ย 
Other operating expense โ€“ netย 279ย ย ย 2,706ย 
Operating expenseย 186,190ย ย ย 182,470ย 
INCOME FROM OPERATIONSย 49,452ย ย ย 48,508ย 
ย ย ย ย 
OTHER EXPENSE, NET:ย ย ย 
Interest expenseย (30,497)ย ย (29,600)
(Loss) gain on fair value adjustment for swaps and foreign currency exchange contract โ€“ netย (2,085)ย ย 12,126ย 
Unrealized foreign exchange (loss) gains โ€“ netย (10,922)ย ย 7,043ย 
Other non-operating expense โ€“ netย 488ย ย ย 157ย 
ย ย ย ย 
Total other expense โ€“ netย (43,016)ย ย (10,274)
INCOME BEFORE INCOME TAXESย 6,436ย ย ย 38,234ย 
INCOME TAX EXPENSEย (3,233)ย ย (13,127)
ย ย ย ย 
NET INCOMEย 3,203ย ย ย 25,107ย 
Less:ย ย ย 
Net income attributable to noncontrolling interestย 507ย ย ย 208ย 
Redeemable Preferred Stock dividendย โ€”ย ย ย 18,847ย 
NET INCOME ATTRIBUTABLE TO GETTY IMAGES HOLDINGS, INC.$2,696ย ย $6,052ย 
ย ย ย ย 
Net income per share attributable to Class A Getty Images Holdings, Inc. common stockholders:ย ย ย 
Basic$0.01ย ย $0.03ย 
Diluted$0.01ย ย $0.03ย 
ย ย ย ย 
Weighted-average Class A common shares outstanding:ย ย ย 
Basicย 395,307,317ย ย ย 196,103,962ย 
Dilutedย 408,640,904ย ย ย 221,527,576ย 
ย ย ย ย ย ย ย ย 


GETTY IMAGES HOLDINGS,ย INC.
CONSOLIDATED BALANCE SHEETS
(In thousands, except share and par value data)
ย 
ย March 31,
2023
ย December 31,
2022
ASSETS ย ย ย 
CURRENT ASSETS:ย ย ย 
Cash and cash equivalents$116,820ย ย $97,912ย 
Restricted cashย 4,458ย ย ย 4,482ย 
Accounts receivable โ€“ net of allowance of $6,817 and $6,460, respectivelyย 135,200ย ย ย 129,603ย 
Prepaid expensesย 15,180ย ย ย 15,728ย 
Taxes receivableย 11,542ย ย ย 11,297ย 
Other current assetsย 14,185ย ย ย 10,497ย 
Total current assetsย 297,385ย ย ย 269,519ย 
PROPERTY AND EQUIPMENT โ€“ NETย 175,952ย ย ย 172,083ย 
RIGHT OF USE ASSETSย 45,353ย ย ย 47,231ย 
GOODWILLย 1,499,889ย ย ย 1,499,578ย 
IDENTIFIABLE INTANGIBLE ASSETS โ€“ NETย 416,945ย ย ย 419,548ย 
DEFERRED INCOME TAXES โ€“ NETย 8,328ย ย ย 8,272ย 
OTHER LONG-TERM ASSETSย 43,253ย ย ย 51,952ย 
TOTAL$2,487,105ย ย $2,468,183ย 
LIABILITIES AND STOCKHOLDERSโ€™ EQUITYย ย ย 
CURRENT LIABILITIES:ย ย ย 
Accounts payable$90,303ย ย $93,766ย 
Accrued expensesย 36,537ย ย ย 49,327ย 
Income taxes payableย 13,274ย ย ย 8,031ย 
Deferred revenueย 179,522ย ย ย 171,371ย 
Total current liabilitiesย 319,636ย ย ย 322,495ย 
LONG-TERM DEBT โ€“ NETย 1,436,674ย ย ย 1,428,847ย 
LEASE LIABILITIESย 44,363ย ย ย 46,218ย 
DEFERRED INCOME TAXES โ€“ NETย 31,458ย ย ย 37,075ย 
UNCERTAIN TAX POSITIONSย 37,407ย ย ย 37,333ย 
OTHER LONG-TERM LIABILITIESย 3,457ย ย ย 3,167ย 
Total liabilitiesย 1,872,995ย ย ย 1,875,135ย 
Commitments and contingenciesย ย ย 
ย ย ย ย 
STOCKHOLDERSโ€™ EQUITY:ย ย ย 
Class A common stock, $0.0001 par value: 2.0 billion shares authorized; 396.9 million shares issued and outstanding as of Marchย 31, 2023 and 394.8 million shares issued and outstanding as of Decemberย 31, 2022ย 39ย ย ย 39ย 
Additional paid-in capitalย 1,945,803ย ย ย 1,936,324ย 
Accumulated deficitย (1,279,658)ย ย (1,282,354)
Accumulated other comprehensive lossย (100,548)ย ย (108,928)
Total Getty Images Holdings, Inc. stockholdersโ€™ equityย 565,636ย ย ย 545,081ย 
Noncontrolling interestย 48,474ย ย ย 47,967ย 
Total stockholdersโ€™ equityย 614,110ย ย ย 593,048ย 
TOTAL$2,487,105ย ย $2,468,183ย 
ย ย ย ย ย ย ย ย 


GETTY IMAGES HOLDINGS,ย INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
(In thousands)
ย 
ย Three Months Ended
March 31,
ย ย 2023ย ย ย 2022ย 
CASH FLOWS FROM OPERATING ACTIVITIES:ย ย ย 
Net income$3,203ย ย $25,107ย 
Adjustments to reconcile net income to net cash provided by operating activities:ย ย ย 
Depreciationย 13,023ย ย ย 12,512ย 
Amortizationย 7,207ย ย ย 12,205ย 
Unrealized exchange loss (gains) on foreign denominated debtย 9,489ย ย ย (5,582)
Equity-based compensationย 6,132ย ย ย 1,741ย 
Deferred income taxes โ€“ netย (40)ย ย 7,219ย 
Uncertain tax positionsย 1,222ย ย ย 1,143ย 
Non-cash fair value adjustment for swaps and foreign currency exchange contractsย 2,085ย ย ย (11,742)
Amortization of debt issuance costsย 1,031ย ย ย 1,495ย 
Non-cash operating lease costsย 1,878ย ย ย 2,516ย 
Impairment of right of use assetsย โ€”ย ย ย 2,563ย 
Otherย 723ย ย ย 1,567ย 
Changes in current assets and liabilities:ย ย ย 
Accounts receivableย (5,721)ย ย 11,366ย 
Accounts payableย 657ย ย ย 5,294ย 
Accrued expensesย (5,079)ย ย (20,624)
Lease liabilities, non-currentย (2,022)ย ย (2,992)
Income taxes receivable/payableย (2,015)ย ย 2,412ย 
Interest Payableย (7,573)ย ย (948)
Deferred revenueย 7,833ย ย ย 5,419ย 
Otherย (118)ย ย (1,306)
Net cash provided by operating activitiesย 31,915ย ย ย 49,365ย 
ย ย ย ย 
CASH FLOWS FROM INVESTING ACTIVITIES:ย ย ย 
Acquisition of property and equipmentย (15,525)ย ย (16,235)
Net cash used in investing activitiesย (15,525)ย ย (16,235)
ย ย ย ย 
CASH FLOWS FROM FINANCING ACTIVITIES:ย ย ย 
Repayment of debtย (2,600)ย ย (2,600)
Proceeds from common stock issuanceย 2,639ย ย ย 29ย 
Cash paid for equity issuance costsย (86)ย ย (3,081)
Net cash used in financing activitiesย (47)ย ย (5,652)
ย ย ย ย 
EFFECTS OF EXCHANGE RATE FLUCTUATIONSย 2,541ย ย ย (3,586)
NET INCREASE IN CASH, CASH EQUIVALENTS AND RESTRICTED CASHย 18,884ย ย ย 23,892ย 
CASH, CASH EQUIVALENTS AND RESTRICTED CASH โ€“ Beginning of periodย 102,394ย ย ย 191,529ย 
CASH, CASH EQUIVALENTS AND RESTRICTED CASH โ€“ End of period$121,278ย ย $215,421ย 
ย ย ย ย ย ย ย ย 

Non-GAAP Financial Measures
In order to assist investors in understanding the core operating results that our management uses to evaluate the business and for financial planning, we present the following non-GAAP measures: (1) Adjusted EBITDA, (2) Adjusted EBITDA Margin, (3) Adjusted EBITDA less capex and (4) Free Cash Flow. The presentation of this financial information is not intended to be considered in isolation or as a substitute for, or superior to, the financial information prepared and presented in accordance with U.S. GAAP.

The Company believes that these measures are relevant and provide useful information widely used by analysts, investors and other interested parties in our industry to provide a baseline for evaluating and comparing our operating performance, and in the case of free cash flow, our liquidity results. We also evaluate our revenue on an as reported (U.S. GAAP) and currency neutral basis. We believe presenting currency neutral information provides valuable supplemental information regarding our comparable results, consistent with how we evaluate our performance internally.

Reconciliations of these non-GAAP measures to the most comparable GAAP measures are provided below.

The Company does not reconcile its forward-looking non-GAAP financial measures to the corresponding U.S. GAAP measures, due to variability and difficulty in making accurate forecasts and projections and/or certain information not being ascertainable or accessible; and because not all of the information, such as foreign currency impacts necessary for a quantitative reconciliation of these forward-looking non-GAAP financial measures to the most directly comparable U.S. GAAP financial measure, is available to the Company without unreasonable efforts. For the same reasons, the Company is unable to address the probable significance of the unavailable information. The Company provides non-GAAP financial measures that it believes will be achieved, however it cannot accurately predict all of the components of the adjusted calculations and the U.S. GAAP measures may be materially different than the non-GAAP measures.

Reconciliation of Adjusted EBITDA, Adjusted EBITDA Margin, and Adjusted EBITDA less capex
ย ย ย 
(in thousands)ย Three Months Ended March 31,
ย ย ย 2023ย ย ย 2022ย 
Net incomeย $3,203ย ย $25,107ย 
Add/(less) non-GAAP adjustments:ย ย ย ย 
Depreciation and amortizationย ย 20,230ย ย ย 24,717ย 
Other operating expense - netย ย 279ย ย ย 2,706ย 
Interest expenseย ย 30,497ย ย ย 29,600ย 
Fair value adjustments, foreign exchange and other non operating expense (income) 1ย ย 12,519ย ย ย (19,326)
Income tax expenseย ย 3,233ย ย ย 13,127ย 
Stock based compensation expenseย ย 6,132ย ย ย 1,741ย 
Adjusted EBITDAย $76,093ย ย $77,672ย 
Capexย ย 15,525ย ย ย 16,235ย 
Adjusted EBITDA less capexย $60,568ย ย $61,437ย 
Net income marginย ย 1.4%ย ย 10.9%
Adjusted EBITDA Marginย ย 32.3%ย ย 33.6%
Adjusted EBITDA less capex marginย ย 25.7%ย ย 26.6%
ย ย ย ย ย ย ย ย ย 

(1) Fair value adjustments for our swaps and foreign currency exchange contracts, foreign exchange gains (losses) and other insignificant non-operating related (expenses) income.

Reconciliation of Free Cash Flow
(in millions)ย Three Months Ended March 31,
โ€‹ย ย 2023ย ย ย 2022ย 
Net cash provided by operating activitiesโ€‹ย $31.9ย ย $49.4ย 
Acquisition of property and equipmentโ€‹ย ย (15.5)ย ย (16.2)
Free Cash Flowโ€‹ย $16.4ย ย $33.1ย 
ย ย ย ย ย ย ย ย ย 

OTHER FINANCIAL DATA

Revenue by Product
ย 
(In thousands)ย Three Months Ended
March 31,
ย increase / (decrease)
ย ย 2023ย % of revenueย 2022ย % of revenueย $ changeย % changeย CN % change
Creativeย ย 146,497ย 62.2%ย ย 148,398ย 64.2%ย ย (1,901)ย (1.3)%ย 1.9%
Editorialย ย 84,625ย 35.9%ย ย 78,753ย 34.1%ย ย 5,872ย ย 7.5%ย 11.3%
Otherย ย 4,520ย 1.9%ย ย 3,827ย 1.7%ย ย 693ย ย 18.1%ย 22.4%
Total revenueย $235,642ย 100.0%ย $230,978ย 100.0%ย $4,664ย ย 2.0%ย 5.5%


Balance Sheet & Liquidity
ย 
($ millions)ย Mar 31, 2023ย Dec 31, 2022ย Mar 31, 2022
Cash & Cash Equivalents1ย $116.8ย $97.9ย $210.8
Available under Revolving Credit Facility2ย $80.0ย $80.0ย $80.0
Liquidityย $196.8ย $177.9ย $290.8
Term Loans Outstanding - USD Trancheย $684.8ย $687.4ย $995.2
Term Loans Outstanding - EUR Tranche3ย $456.5ย $447.0ย $468.2
Total Balance - Term Loans Outstanding4ย $1,141.3ย $1,134.4ย $1,463.4
Senior Notesย $300.0ย $300.0ย $300.0
ย ย ย ย ย ย ย 

1 Excludes restricted cash of $4.5 million as of March 2023, $4.5 million as of December 2022, $4.6 million as of March 2022.
2 Effective February 2019. On May 4, 2023, the Company entered into an amendment to the existing facility, which upsized the facility to $150 million and extended the maturity to May 4, 2028. The facility remains undrawn.
3 Face Value of Debt is 419M EUR. Converted using the FX spot rate as of March 31, 2023 of 1.09, December 31, 2022 of 1.07, and March 31, 2022 of 1.12.
4 Represents face value of debt, not GAAP carrying value.

Investor Contact:
Getty Images
Steven Kanner
Investorrelations@gettyimages.com

Media Contacts:
Getty Images
Anne Flanagan
Anne.flanagan@gettyimages.com


Primary Logo

Report this content

If you believe this article contains misleading, harmful, or spam content, please let us know.

Report this article

Recent Quotes

View More
Symbol Price Change (%)
AMZN  268.26
+3.20 (1.21%)
AAPL  280.14
+8.79 (3.24%)
AMD  360.54
+6.05 (1.71%)
BAC  53.24
-0.22 (-0.41%)
GOOG  383.22
+1.28 (0.34%)
META  608.75
-3.16 (-0.52%)
MSFT  414.44
+6.66 (1.63%)
NVDA  198.45
-1.12 (-0.56%)
ORCL  171.83
+10.44 (6.47%)
TSLA  390.82
+9.19 (2.41%)
Stock Quote API & Stock News API supplied by www.cloudquote.io
Quotes delayed at least 20 minutes.
By accessing this page, you agree to the Privacy Policy and Terms Of Service.

Gift this article