Getty Images Reports Preliminary Second Quarter 2023 Results

NEW YORK, Aug. 14, 2023 (GLOBE NEWSWIRE) -- Getty Images Holdings, Inc. “Getty Images” or the “Company”) (NYSE: GETY), a preeminent global visual content creator and marketplace, today reported preliminary financial results for the second quarter ended June 30, 2023.

“The second quarter was a more challenging environment; however, we continue to see increased customer commitment and content utilization, notably through growth in subscriptions, new customers and in our Corporate sector,” said Craig Peters, Chief Executive Officer for Getty Images. “The second quarter also saw us launch major search improvements through Natural Language search, providing significantly improved returns against any customer query. We also continue to make progress in developing a truly differentiated generative AI service that addresses customers’ commercial needs and in introducing new AI modification capabilities within our sites. We remain focused on driving value and efficiencies for our customers through our highly differentiated, industry-leading content and services, and positioning Getty Images for long-term success.”

Second Quarter 2023 Financial Summary:

  • Revenue of $225.7 million declined 3.3% year over year. On a currency neutral basis, revenues decreased 2.0%.
    • Creative revenue of $141.3 million, down 3.7% year over year and 2.3% on a currency neutral basis.
    • Editorial revenue of $80.3 million, down 3.2% year over year and 2.0% on a currency neutral basis.
    • Annual Subscription Revenue as a percentage of total revenue grew to 51.8%, up from 48.2% in Q2’22 and up from a finish of 49% for the full year 2022.
  • Net Loss of $4.3 million, down from Net Income of $38.7 million from Q2’22. Included in Q2’23 was a $0.4 million unrealized gain related to the change in fair value of the Company’s Euro term loan and a $0.6 million loss related to the mark-to-market on an interest rate swap, compared with gains of $29.3 million on the Euro term loan and $4.7 million on the interest rate swap in Q2’22. Net Income Margin was (1.9%) compared to 16.6% in Q2’22.
  • Adjusted EBITDA* of $66.5 million, down 10.3% year over year and 8.9% on a currency neutral basis. Adjusted EBITDA Margin* was 29.5% compared to 31.7% in Q2’22, due primarily to the decline in revenue and $7 million of incremental legal expenses related to ongoing litigation.
  • Adjusted EBITDA less capex* was $52.5 million, down 12.3% year over year and down 10.5% on a currency neutral basis.

Liquidity and Balance Sheet:

  • Net cash provided by operating activities of $41.9 million in Q2’23, compared to $30.9 million in the prior year period.
  • Free cash flow* of $27.9 million in Q2’23, compared to $16.8 million in the prior year period.
  • Ending cash balance on June 30, 2023 was $121.3 million, up $23.4 million from the ending balance on December 31, 2022 and a decrease of $92.5 million from June 30, 2022. The year-over-year change in the cash balance reflects total debt paydowns of $330.4 million on our USD term loan through June 30, 2023.
  • During the quarter, the Company amended the Revolver, upsizing the facility to $150.0 million and extending the maturity to May 4, 2028. The Revolver remains undrawn, for total available liquidity of $271.3 million.
  • The Company’s total debt was $1.418 billion, which included $300.0 million in senior notes and a term loan balance of $1.118 billion, consisting of $662.2 million in USD and $456.1 million in USD equivalent of Euros, converted using exchange rates as of June 30, 2023.
  • On August 11, 2023, the Company made a voluntary repayment on the USD term loan of $20.0 million from balance sheet cash. In line with its commitment to further de-lever the balance sheet, the company has utilized over 100% of free cash flow to repay $45.2 million of debt year to date.

* 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

  Last Twelve Months Ended June 30,
  2023 1   2022   Y/Y Change
LTM total purchasing customers (thousands) 2 830   843   -1.6%
LTM total active annual subscribers (thousands) 3 182   89   104.1%
LTM paid download volume (millions) 4 94   93   1.1%
LTM annual subscriber revenue retention rate 5 98.5%   101.9%   -340 bps
Image collection (millions) 6 513   474   8.2%
Video collection (millions) 6 26   22   16.3%
LTM video attachment rate 7 13.5%   12.2%   +130 bps
   

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 June 30, 2023 reflect some COVID-19 impact.

Annual subscription - includes all 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 KPI’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 KPI’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 2, 3 and 5 below.
2 The count of total customers who made a purchase within the reporting period based on billed revenue. Absent the reporting changes noted in Note 1 above, LTM total purchasing customers would have been 839 thousand.
3 The 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 162 thousand, up 82% year on year.
4 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 Q3’22 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.
5 This calculates retention of total revenue for customers on an annual subscription product, comparing the customer’s total billed revenue (inclusive of both annual subscription and non-annual subscription products) in the LTM period to the prior LTM period. Absent the reporting changes noted in Note 1 above, LTM annual subscriber retention rate would have been 97.3%. ​
6 A count of the total images and videos in our content library as of the reporting date.​
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 is included within these KPI’s from the launch date forward.


Second Quarter 2023 Business Highlights:

  • In partnership with NVIDIA, made significant progress in bringing to market a high-quality, commercially viable, fully-indemnified, creator-responsible generative AI service, expected to launch late Q3.
  • Announced exclusive, multi-year partnership with US Soccer and renewed agreements with Major League Baseball and Tribeca Festival to deliver an industry-leading service in the creation and distribution of world‑class sports and entertainment content.
  • Expanded deployment of Natural Language search to better surface Getty Images’ pre-shot content, now returning a much broader set of high-quality results even against the most complex search string.

Financial Outlook for Full Year 2023

“Looking ahead, we are updating our Full Year 2023 guidance to reflect our performance through the first half of this year, ongoing macro-economic and Agency sector pressures, expected impacts from the U.S. Hollywood strikes, as well as litigation costs that are expected to be largely concentrated in the first half of 2023,” said Jennifer Leyden, Chief Financial Officer.  

The following tables summarize Getty Images updated fiscal year 2023 guidance:

  Updated 2023 Guidance Prior 2023 Guidance
Revenue $920 million to $935 million $936 million to $963 million
Revenue Growth YoY -0.7% to 0.9% 1.0% to 4.0%
Revenue Growth, Currency Neutral -0.7% to 1.0% 1.5% to 4.5%
Adjusted EBITDA $292 million to $303 million $305 million to $315 million
Adjusted EBITDA Growth YoY -3.8% to -0.3% 0.4% to 3.6%
Adjusted EBITDA Growth, Currency Neutral -3.8% to -0.3% 0.7% to 4.0%


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

  FX Headwind FX Tailwind FX Impact
  1H 2023 (actual) Q3 2023 2H 2023 2023
Revenue ($10.7) million ~$3.0 million ~$10.5 million (~$0.1) million
Adjusted EBITDA ($4.4) million ~$1.0 million ~$4.5 million ~$0.1 million


Preliminary Results and Extension of 10-Q Filing
The Company expects to file a Form 12b-25 with the Securities and Exchange Commission to disclose that it will not be able to file its Form 10-Q by its due date of August 14, 2023 and may not file within the 5-day extension period allowed by the form. The delay in filing this Form 10-Q is due to the Company’s independent auditors requiring time for additional audit processes in response to a comment arising from an inspection of the audit workpapers of the Company’s 2022 financial statements. As of this date, we are not aware of, nor has our independent auditor advised us of any material misstatement to the 2022 financial statements.

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, Monday, August 14, 2023, to discuss its preliminary second quarter 2023 results. The live webcast will be accessible through the Investor Relations section of the Company’s website at https://investors.gettyimages.com/. To access the call through a conference line, dial 1‑877‑407‑0792 (in the U.S.) or 1‑201‑689‑8263 (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 1‑844‑512‑2921 (in the U.S.) or 1‑412‑317‑6671 (international callers). The access code for the replay is 13740020.

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 share powerful visual content from the world’s best photographers and videographers. Getty Images works with over 541,000 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 “believe,” “may,” “will,” “estimate,” “continue,” “anticipate,” “intend,” “expect,” “should,” “would,” “plan,” “project,” “forecast,” “predict,” “potential,” “seem,” “seek,” “future,” “outlook,” “target” 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: that the preliminary results for the second quarter are preliminary and subject to change pending the completion of the Company’s quarterly closing process and review; the timing of our filing of the Form 10-Q for the quarter ended June 30, 2023; 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 “Getty Images” trademarks; our inability to evaluate our future prospects and challenges due to evolving markets and customers’ 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 lingering effects of the COVID-19 pandemic; 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 “emerging growth company” 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 “Item 1.A. Risk Factors” 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 “Item 1.A. Risk Factors” 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 “Item 1.A. Risk Factors” 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.


GETTY IMAGES HOLDINGS, INC.
CONSOLIDATED STATEMENTS OF OPERATIONS
(In thousands, except share and per share amounts, unaudited)

  Three Months Ended
June 30,
  Six Months Ended
June 30,
    2023       2022       2023       2022  
REVENUE $ 225,675     $ 233,327     $ 461,317     $ 464,305  
               
OPERATING EXPENSE:              
Cost of revenue (exclusive of depreciation and amortization shown separately below) $ 63,354     $ 65,118     $ 126,640     $ 127,012  
Selling, general and administrative expenses   107,723       95,528       210,118       188,681  
Depreciation   13,540       12,379       26,563       24,891  
Amortization   7,260       11,905       14,467       24,110  
Other operating expense – net   332       862       611       3,568  
Operating expense   192,209       185,792       378,399       368,262  
INCOME FROM OPERATIONS   33,466       47,535       82,918       96,043  
               
OTHER (EXPENSE) INCOME, NET:              
Interest expense   (31,683 )     (29,986 )     (62,180 )     (59,586 )
(Loss) gain on fair value adjustment for swaps and foreign currency exchange contract – net   (640 )     4,979       (2,725 )     17,105  
Unrealized foreign exchange (loss) gains – net   (3,165 )     31,191       (14,087 )     38,234  
Other non-operating income – net   634       198       1,122       355  
               
Total other (expense) income – net   (34,854 )     6,382       (77,870 )     (3,892 )
(LOSS) INCOME BEFORE INCOME TAXES   (1,388 )     53,917       5,048       92,151  
INCOME TAX EXPENSE   (2,889 )     (15,222 )     (6,122 )     (28,349 )
               
NET (LOSS) INCOME   (4,277 )     38,695       (1,074 )     63,802  
Less:              
Net (loss) income attributable to noncontrolling interest   (214 )     167       293       375  
Redeemable Preferred Stock dividend         19,705             38,552  
NET (LOSS) INCOME ATTRIBUTABLE TO GETTY IMAGES HOLDINGS, INC. $ (4,063 )   $ 18,823     $ (1,367 )   $ 24,875  
               
Net (loss) income per share attributable to Class A Getty Images Holdings, Inc. common stockholders:              
Basic $ (0.01 )   $ 0.10     $     $ 0.13  
Diluted $ (0.01 )   $ 0.09     $     $ 0.11  
               
Weighted-average Class A common shares outstanding:              
Basic   397,417,290       196,107,293       396,368,132       196,105,637  
Diluted   397,417,290       219,623,285       396,368,132       220,575,440  



GETTY IMAGES HOLDINGS, INC.

CONSOLIDATED BALANCE SHEETS
(In thousands, except share and par value data, unaudited)

  June 30,
2023
  December 31,
2022
ASSETS      
CURRENT ASSETS:      
Cash and cash equivalents $ 121,308     $ 97,912  
Restricted cash   4,274       4,482  
Accounts receivable – net of allowance of $7,090 and $6,460, respectively   121,661       129,603  
Prepaid expenses   12,357       15,728  
Taxes receivable   10,604       11,297  
Other current assets   15,126       10,497  
Total current assets   285,330       269,519  
PROPERTY AND EQUIPMENT – NET   176,713       172,083  
RIGHT OF USE ASSETS   43,311       47,231  
GOODWILL   1,501,190       1,499,578  
IDENTIFIABLE INTANGIBLE ASSETS – NET   409,834       419,548  
DEFERRED INCOME TAXES – NET   8,286       8,272  
OTHER LONG-TERM ASSETS   43,999       51,952  
TOTAL $ 2,468,663     $ 2,468,183  
LIABILITIES AND STOCKHOLDERS’ EQUITY      
CURRENT LIABILITIES:      
Accounts payable $ 90,540     $ 93,766  
Accrued expenses   45,301       49,327  
Income taxes payable   7,900       8,031  
Deferred revenue   175,721       171,371  
Total current liabilities   319,462       322,495  
LONG-TERM DEBT – NET   1,414,549       1,428,847  
LEASE LIABILITIES   42,204       46,218  
DEFERRED INCOME TAXES – NET   31,294       37,075  
UNCERTAIN TAX POSITIONS   33,073       37,333  
OTHER LONG-TERM LIABILITIES   4,445       3,167  
Total liabilities   1,845,027       1,875,135  
Commitments and contingencies (Note 7)      
       
STOCKHOLDERS’ EQUITY:      
Class A common stock, $0.0001 par value: 2.0 billion shares authorized; 398.8 million shares issued and outstanding as of June 30, 2023 and 394.8 million shares issued and outstanding as of December 31, 2022   40       39  
Additional paid-in capital   1,957,188       1,936,324  
Accumulated deficit   (1,283,721 )     (1,282,354 )
Accumulated other comprehensive loss   (98,131 )     (108,928 )
Total Getty Images Holdings, Inc. stockholders’ equity   575,376       545,081  
Noncontrolling interest   48,260       47,967  
Total stockholders’ equity   623,636       593,048  
TOTAL $ 2,468,663     $ 2,468,183  




GETTY IMAGES HOLDINGS, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS
(In thousands, unaudited)

  Six Months Ended
June 30,
    2023       2022  
CASH FLOWS FROM OPERATING ACTIVITIES:      
Net (loss) income $ (1,074 )   $ 63,802  
Adjustments to reconcile net income to net cash provided by operating activities:      
Depreciation   26,563       24,891  
Amortization   14,467       24,110  
Unrealized exchange loss (gains) on foreign denominated debt   9,065       (34,727 )
Equity-based compensation   18,009       3,130  
Deferred income taxes – net   (5,796 )     7,790  
Uncertain tax positions   (3,010 )     109  
Non-cash fair value adjustment for swaps and foreign currency exchange contracts   2,725       (16,244 )
Amortization of debt issuance costs   1,960       3,122  
Non-cash operating lease costs   3,920       5,486  
Impairment of right of use assets         2,563  
Other   1,524       2,777  
Changes in current assets and liabilities:      
Accounts receivable   6,706       6,909  
Accounts payable   1,420       3,653  
Accrued expenses   (5,243 )     (20,097 )
Lease liabilities, non-current   (4,215 )     (6,249 )
Income taxes receivable/payable   (1,163 )     (639 )
Interest payable   (130 )     6,895  
Deferred revenue   5,616       3,723  
Other   2,439       (700 )
Net cash provided by operating activities   73,783       80,304  
       
CASH FLOWS FROM INVESTING ACTIVITIES:      
Acquisition of property and equipment   (29,452 )     (30,372 )
Purchase of a minority investment         (2,000 )
Net cash used in investing activities   (29,452 )     (32,372 )
       
CASH FLOWS FROM FINANCING ACTIVITIES:      
Repayment of debt   (25,200 )     (5,200 )
Cash paid for debt issuance costs   (1,137 )      
Proceeds from common stock issuance   4,898       29  
Cash paid for settlement of employee taxes related to exercise of equity-based awards   (2,993 )      
Cash paid for equity issuance costs   (150 )     (4,741 )
Net cash used in financing activities   (24,582 )     (9,912 )
       
EFFECTS OF EXCHANGE RATE FLUCTUATIONS   3,439       (11,178 )
NET INCREASE IN CASH, CASH EQUIVALENTS AND RESTRICTED CASH   23,188       26,842  
CASH, CASH EQUIVALENTS AND RESTRICTED CASH – Beginning of period   102,394       191,529  
CASH, CASH EQUIVALENTS AND RESTRICTED CASH – End of period $ 125,582     $ 218,371  


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        

(in thousands)   Three Months Ended June 30,   Six Months Ended June 30,
      2023       2022       2023       2022  
Net (loss) income   $ (4,277 )   $ 38,695     $ (1,074 )   $ 63,802  
Add/(less) non-GAAP adjustments:                
Depreciation and amortization   $ 20,800     $ 24,284     $ 41,030     $ 49,001  
Other operating expense – net   $ 332     $ 862     $ 611     $ 3,568  
Interest expense   $ 31,683     $ 29,986     $ 62,180     $ 59,586  
Fair value adjustments, foreign exchange and other non operating expense (income) 1   $ 3,171     $ (36,368 )   $ 15,690     $ (55,694 )
Income tax expense   $ 2,889     $ 15,222     $ 6,122     $ 28,349  
Equity-based compensation expense   $ 11,876     $ 1,390     $ 18,009     $ 3,131  
Adjusted EBITDA   $ 66,474     $ 74,071     $ 142,568     $ 151,743  
Capex   $ (13,927 )   $ (14,137 )   $ (29,452 )   $ (30,372 )
Adjusted EBITDA less capex   $ 52,547     $ 59,934     $ 113,116     $ 121,371  
Net (loss) income margin   (1.9 )%     16.6 %   (0.2 )%     5.4 %
Adjusted EBITDA Margin     29.5 %     31.7 %     30.9 %     32.7 %

(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)   Three Months Ended June 30,   Six Months Ended June 30,
    2023       2022       2023       2022  
Net cash provided by operating activities​   $ 41.9     $ 30.9     $ 73.8     $ 80.3  
Acquisition of property and equipment​   $ (13.9 )   $ (14.1 )   $ (29.5 )   $ (30.4 )
Free Cash Flow​   $ 27.9     $ 16.8     $ 44.3     $ 49.9  



OTHER FINANCIAL DATA

Revenue by Product

(In thousands)   Three Months Ended June 30,   increase / (decrease)
    2023   % of revenue   2022   % of revenue   $ change   % change    CN % change
Creative     141,281   62.6 %     146,669   62.9 %     (5,388 )   (3.7 )%   (2.3 )%
Editorial     80,281   35.6 %     82,945   35.5 %     (2,663 )   (3.2 )%   (2.0 )%
Other     4,113   1.8 %     3,713   1.6 %     400     10.8 %   12.4 %
Total revenue   $ 225,675   100.0 %   $ 233,327   100.0 %   $ (7,652 )   (3.3 )%   (2.0 )%


(In thousands)   Six Months Ended June 30,   increase / (decrease)
      2023   % of revenue     2022   % of revenue   $ change   % change   CN % change 
Creative     287,778   62.4 %     295,067   63.6 %     (7,289 )   (2.5 )%   (0.2 )%
Editorial     164,906   35.7 %     161,698   34.8 %     3,208     2.0 %   4.4 %
Other     8,633   1.9 %     7,540   1.6 %     1,093     14.5 %   17.5 %
Total revenue   $ 461,317   100.0 %   $ 464,305   100.0 %   $ (2,988 )   (0.6 )%   1.7 %



Balance Sheet & Liquidity

($ millions)   June 30, 2023   Dec 31, 2022   Jun 30, 2022
Cash & Cash Equivalents1   $ 121.3   $ 97.9   $ 213.8
Available under Revolving Credit Facility2   $ 150.0   $ 80.0   $ 80.0
Liquidity   $ 271.3   $ 177.9   $ 293.8
Term Loans Outstanding - USD Tranche   $ 662.2   $ 687.4   $ 992.6
Term Loans Outstanding - EUR Tranche3   $ 456.1   $ 447.0   $ 438.9
Total Balance - Term Loans Outstanding4   $ 1,118.30   $ 1,134.4   $ 1,431.5
Senior Notes   $ 300.00   $ 300.0   $ 300.0


1 Excludes restricted cash of $4.3 million as of June 30, 2023, $4.5 million as of December 2022 and $4.6 million as of June 30, 2022.
2 Our new Revolving Credit Facility was effective May, 2023 and matures May, 2028. The prior Revolving Credit Facility was effective February 2019 and was scheduled to mature February 2024 prior to the recent extension.

3 Face Value of Debt is 419M EUR. Converted using the FX spot rate as of June 30, 2023 of 1.09, December 31, 2022 of 1.07, and June 30, 2022 of 1.05.
4 Represents face value of debt, not GAAP carrying value.

Investor Contact:

Getty Images
Steven Kanner
Investorrelations@gettyimages.com

Media Contacts:

Getty Images
Julia Holmes
Julia.Holmes@gettyimages.com


Primary Logo

08/14/2023 20:07

News, Photo and Web Search