Notes to Consolidated Financial Statements
(unaudited)
(In thousands, except share and per share amounts)
1. Organization
KAYAK Software Corporation was incorporated in Delaware on January 14, 2004 under the name of Travel Search Company, Inc. On August 17, 2004, we officially changed our name to KAYAK Software Corporation, or KAYAK. We operate KAYAK.com and other travel websites and mobile applications that allow people to search for rates and availability for airline tickets, hotel rooms, rental cars, and other travel-related services across hundreds of websites and provide choices on where to book. As used in this report, the terms “we,” “us,” “our,” “KAYAK” and the “Company” mean KAYAK Software Corporation and its subsidiaries, unless the context indicates another meaning.
On July 25, 2012, we completed our initial public offering, or IPO, in which we issued and sold
4,025,000
shares of Class A common stock at an offering price of
$26.00
per share. We received net proceeds of
$94,213
after deducting underwriting discounts and commissions and issuance costs of approximately
$4,112
. In connection with our IPO, we also entered into private placement transactions with existing stockholders pursuant to which we issued and sold
231,695
shares of our Class A common stock at a price of
$26.00
per share and issued
308,032
shares of our Class A common stock for no consideration.
On November 8, 2012, we entered into an Agreement and Plan of Merger, or Merger Agreement, to be acquired by priceline.com Incorporated (NASDAQ: PCLN), or priceline.com. Under the terms of the Merger Agreement, KAYAK will merge with and into a wholly owned subsidiary of priceline.com.
At the effective time of the merger, each share of KAYAK Class A and Class B common stock issued and outstanding immediately prior to the effective time will, at the election of the holder and subject to proration as set forth in the Merger Agreement, be converted into the right to receive either (i)
$40.00
per share of KAYAK Class A and Class B common stock or (ii) a fraction of a share of priceline.com common stock. The number of shares of priceline.com common stock issued in consideration for the Class A and Class B common stock will be based upon a formula as set forth in the Merger Agreement.
The merger was unanimously approved by the respective Boards of Directors of KAYAK and priceline.com and the Board of Directors of KAYAK recommended that KAYAK’s stockholders approve the proposed transaction.
On March 4, 2013, KAYAK stockholders voted to approve the adoption of the Merger Agreement. Approximately
96%
of the total voting power of KAYAK's outstanding shares of Class A common stock and Class B common stock as of January 24, 2012, the record date for the special meeting of stockholders, were voted in favor of the adoption of the Merger Agreement.
On May 9, 2013, the UK Office of Fair Trading announced that it had cleared the merger of KAYAK with priceline.com. The closing date of the proposed merger has been scheduled for May 21, 2013 subject to the remaining conditions to closing being satisfied.
The Merger Agreement contains certain termination rights for both KAYAK and priceline.com and further provides that, upon termination of the Merger Agreement under certain circumstances, KAYAK may be obligated to pay priceline.com a termination fee of
$52,700
.
2. Summary of Significant Accounting Policies
Significant Estimates and Judgments
The preparation of financial statements in conformity with Generally Accepted Accounting Principles, or GAAP, in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenue and expenses during the reporting period. Significant estimates relied upon in preparing these financial statements include the provision for uncollectible accounts, estimates used to determine the fair value of our common stock, preferred stock, stock-based compensation and preferred stock warrants, recoverability of our net deferred tax assets and the fair value of long lived assets and goodwill. Changes in estimates are recorded in the period in which they become known. We base
estimates on historical experience and various other assumptions that we believe to be reasonable under the circumstances. Actual results may differ from our estimates.
Principles of Consolidation
The accompanying consolidated financial statements include the accounts of the Company and its wholly owned subsidiaries, and have been prepared in accordance with accounting principles generally accepted in the United States of America, or GAAP. Operating results of acquired businesses are included in the consolidated statements of operations from the date of acquisition. All intercompany accounts and transactions have been eliminated. We have reclassified certain prior period amounts to conform to our current period presentation.
The interim financial statements and footnotes are unaudited. In the opinion of our management, these statements include all adjustments, which are of a normal recurring nature, necessary to present a fair statement of the Company’s results of operations, financial position and cash flows. Interim results are not necessarily indicative of financial results for a full year. The interim information included in this Form 10-Q should be read in conjunction with the consolidated financial statements in our Annual Report on Form 10-K for the year ended December 31, 2012.
Foreign Currency Translation
Assets and liabilities for our international operations are translated to U.S. dollars at current exchange rates in effect at the balance sheet date. Income and expense accounts are translated at average exchange rates in effect during the year. Resulting translation adjustments are recorded as a separate component of accumulated other comprehensive income.
Segments
We have
one
operating segment for financial reporting purposes: travel search.
Revenue Recognition
KAYAK’s services are free for travelers. We earn revenues by sending referrals to travel suppliers and online travel agents, (OTAs) after a traveler selects a specific itinerary (distribution revenues), and through advertising placements on our websites and mobile applications (advertising revenues).
We recognize distribution revenues upon completion of the referral. Provided that our fees are fixed and determinable, there is persuasive evidence of an arrangement and collection is reasonably assured. Advertising revenues are recognized when a traveler clicks on an advertisement that a customer has placed on our website or mobile application or when we display an advertisement.
Distribution Revenues
We earn distribution revenues by sending qualified leads to travel suppliers and OTAs and by facilitating bookings directly through our websites and mobile applications. After a traveler has entered a query on our website, reviewed the results, and decided upon a specific itinerary, we send the user directly into the travel supplier's or OTA's purchase process to complete the transaction. In many cases, users may now complete bookings with the travel supplier or OTA without leaving our websites and mobile applications. Travel suppliers and OTAs have the flexibility to pay us either when these qualified leads click on a query result at a set cost per click, or CPC basis, or when they purchase a travel product either through us or on the travel supplier or OTA website which we refer to as a cost per acquisition, or CPA, basis. We separately negotiate and enter into our distribution agreements, and these agreements set forth the payment terms for the applicable travel supplier or OTA.
Advertising Revenues
Advertising revenues primarily come from payments for compare units, text-based sponsored links and display advertisements. A “compare unit” is an advertising placement that, if selected by a KAYAK user, launches the advertiser’s website and initiates a query based on the same travel parameters provided on the KAYAK website. The major types of advertisers on our websites consist of OTAs, third party sponsored link providers, hotels, airlines and vacation package providers. Generally, our advertisers pay us on a CPC basis, which means advertisers pay us only when someone clicks on one of their advertisements, or on a cost per thousand impression basis, or CPM. Paying on a CPM basis means that advertisers pay us based on the number of times their advertisements appear on our websites or mobile applications.
Concentrations of Credit Risk
Financial instruments that subject us to significant concentrations of credit risk consist primarily of cash, cash equivalents, marketable securities and accounts receivable. Our cash and cash equivalents and marketable securities are primarily held in one financial institution that we believe to be of high credit quality.
Three significant customers accounted for the following percentages of total revenues:
|
|
|
|
|
|
Three Months Ended March 31,
|
|
2013
|
|
2012
|
Customer A
|
21%
|
|
22%
|
Customer B
|
14%
|
|
10%
|
Customer C
|
7%
|
|
11%
|
Amounts due from these significant customers were:
|
|
|
|
|
|
|
|
|
|
|
|
March 31,
|
|
December 31,
|
|
|
2013
|
|
2012
|
Customer A
|
|
$
|
9,203
|
|
|
$
|
5,485
|
|
Customer B
|
|
7,545
|
|
|
3,152
|
|
Customer C
|
|
5,310
|
|
|
3,813
|
|
We believe significant customer amounts outstanding at
March 31, 2013
and
December 31, 2012
are collectible.
Cost of Revenues
Cost of revenues consists primarily of expenses incurred related to airfare query costs, data center costs and related bandwidth charges. All costs of revenues are expensed as incurred.
Marketing
Marketing expenses are comprised primarily of costs of search engine and other digital marketing, brand advertising, affiliate referral fees, and public relations. All marketing costs are expensed as incurred.
Stock-Based Compensation
We estimate the value of stock option awards on the date of grant using the Black-Scholes option-pricing model (the Black-Scholes model). The determination of the fair value of stock option awards on the date of grant is affected by our stock price as well as assumptions regarding a number of complex and subjective variables. These variables include our expected stock price volatility over the term of the awards, expected term, risk-free interest rate, expected dividends and expected forfeiture rates. The forfeiture rate is estimated using historical option cancellation information, adjusted for anticipated changes in exercise and employment termination behavior. Outstanding awards do not contain market or performance conditions and therefore, we recognize stock-based compensation expense on a straight-line basis over the requisite service period.
We account for stock options issued to non-employees in accordance with the guidance for equity-based payments to non-employees. Stock option awards to non-employees are accounted for at fair value using the Black-Scholes option-pricing model. Our management believes that the fair value of stock options is more reliably measured than the fair value of the services received. The fair value of the unvested portion of the options granted to non-employees is re-measured each period. The resulting increase or decrease in value, if any, is recognized during the period the related services are rendered. The fair value of each non-employee stock-based compensation award is re-measured each period until a commitment date is reached, which is generally the vesting date.
We also award restricted stock units to certain of our non-employee board members. At the time of vesting these awards are settled
65%
in shares and
35%
in cash. Awards settled in shares are accounted for based on the fair market value at the time of grant while awards settled in cash are accounted for based on the fair market value at the time of vesting.
Fair Value of Financial Instruments
The carrying amounts of our cash and cash equivalents, accounts receivable, accounts payable and accrued liabilities, approximate fair value because of their short maturities.
Cash Equivalents and Marketable Securities
Cash equivalents include all highly liquid investments maturing within
90
days from the date of purchase.
Marketable securities are classified as held-to-maturity as we have the intent and ability to hold these investments to maturity. Marketable securities are reported at amortized cost. Cash equivalents and marketable securities are invested in instruments we believe to be of high-quality, primarily money market funds, U.S. Government obligations, state and municipality obligations and corporate bonds with remaining contractual maturities of less than one year.
Accounts Receivable and Allowance for Doubtful Accounts
We review accounts receivable on a regular basis and estimate an amount of losses for uncollectible accounts based on our historical collections experience, age of the receivable and knowledge of the customer. We record changes in our estimate to the allowance for doubtful accounts through bad debt expense and relieve the allowance when accounts are ultimately collected or determined to be uncollectible.
Property and Equipment
Property and equipment are stated at cost less accumulated depreciation and amortization. Depreciation of property and equipment is computed on a straight-line basis over the estimated useful lives of the assets or, when applicable, the life of the lease, whichever is shorter.
Software and Website Development Costs
Certain costs to develop internal use computer software are capitalized provided these costs are expected to be recoverable. These costs are included in property and equipment and are amortized over
three
years beginning when the asset is substantially ready for use. Costs incurred during the preliminary project stage, as well as maintenance and training costs were expensed as incurred. We capitalized $
101
and $
222
of software development costs and amortized $
280
and $
260
in the
three months ended
March 31, 2013
and
March 31, 2012
, respectively.
Impairment of Long-Lived Assets
Long-lived assets are reviewed for impairment whenever events or changes in circumstances indicate that the carrying amount of the asset may not be recoverable. When such events occur, we compare the carrying amounts of the assets to their undiscounted expected future cash flows. If this comparison indicates that there is impairment, the amount of the impairment is calculated as the difference between the carrying value and fair value.
Goodwill
Goodwill represents the excess of the cost of acquired business over the fair value of the assets acquired at the date of acquisition. Goodwill is tested for impairment at least annually and whenever events or changes in circumstances indicate that goodwill may be impaired. Goodwill is not deductible for tax purposes.
We assess goodwill for possible impairment using a two-step process. The first step identifies if there is potential goodwill impairment. If step one indicates that an impairment may exist, a second step is performed to measure the amount of the goodwill impairment, if any. Goodwill impairment exists when the estimated fair value of goodwill is less than its carrying value. If impairment exists, the carrying value of the goodwill is reduced to fair value through an impairment charge in our consolidated statements of operations.
For purposes of goodwill impairment testing, we estimate the fair value of the Company using generally accepted valuation methodologies, including market and income based approaches, and relevant data available through and as of the testing date. The market approach is a valuation method in which fair value is estimated based on observed prices in actual transactions and on asking prices for similar assets. Under the market approach, the valuation process is essentially that of comparison and correlation between the subject asset and other similar assets. The income approach is a method in which fair value is estimated based on the cash flows that an asset could be expected to generate over its useful life, including residual value cash flows. These cash flows are then discounted to their present value using a rate of return that accounts for the relative risk of not realizing the estimated annual cash flows and for the time value of money.
Accumulated Other Comprehensive Income
Accumulated other comprehensive income consists of foreign currency translation adjustments. The financial statements of non-U.S. entities are translated from their functional currencies into U.S. dollars. Assets and liabilities are translated at period end rates of exchange and revenue and expenses are translated using average rates of exchange. The resulting gain or loss is included in accumulated other comprehensive income on the consolidated balance sheet.
Income Taxes
We record income taxes under the liability method. Interest and penalties related to income tax liabilities, if any, are included in income tax expense. Deferred tax assets and liabilities reflect our estimation of the future tax consequences of temporary differences between the carrying amounts of assets and liabilities for book and tax purposes. We determine deferred income taxes based on the differences in accounting methods and timing between financial statement and income tax reporting. Accordingly, we determine the deferred tax asset or liability for each temporary difference based on the enacted tax rates expected to be in effect when we realize the underlying items of income and expense. We consider many factors when assessing the likelihood of future realization of our deferred tax assets, including our recent earnings experience by jurisdiction, expectations of future taxable income, and the carryforward periods available to us for tax reporting purposes, as well as other relevant factors. We may establish a valuation allowance to reduce deferred tax assets to the amount we believe is more likely than not to be realized. Due to inherent complexities arising from the nature of our businesses, future changes in income tax law, tax sharing agreements or variances between our actual and anticipated operating results, we make certain judgments and estimates. Therefore, actual income taxes could materially vary from these estimates.
We follow authoritative guidance for uncertainty in income taxes, which requires that we recognize a tax benefit from an uncertain position only if it is more likely than not that the position is sustainable, based solely on its technical merits and consideration of the relevant taxing authority’s widely understood administrative practices and precedents. If this threshold is met, we measure the tax benefit as the largest amount of benefit that is greater than fifty percent likely of being realized upon ultimate settlement. Penalties and interest on uncertain tax positions are included in income tax expense.
Recent Accounting Pronouncements
In February 2013, the Financial Accounting Standards Board issued accounting guidance which requires entities to provide additional information about items reclassified out of accumulated other comprehensive income ("AOCI"). Changes in AOCI balances by component, both before tax and after tax, must be disclosed and significant items reclassified out of AOCI by component must be reported either on the face of the income statement or in a separate footnote to the financial statements. The accounting guidance is effective for public companies for fiscal years, and interim periods within those years, beginning after December 15, 2013. There were no reclassifications out of AOCI for the three months ended March 31, 2013 and 2012.
3. Marketable Securities
The following tables summarize the investments in marketable securities all of which are classified as held to maturity:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31, 2013
|
|
December 31, 2012
|
|
Amortized
Cost
|
|
Level 1(1)
Fair
Value
|
|
Amortized
Cost
|
|
Level 1(1)
Fair
Value
|
Commercial paper
|
—
|
|
|
—
|
|
|
900
|
|
|
900
|
|
Corporate debentures/bonds
|
1,985
|
|
|
1,984
|
|
|
5,712
|
|
|
5,712
|
|
Marketable securities
|
$
|
1,985
|
|
|
$
|
1,984
|
|
|
$
|
6,612
|
|
|
$
|
6,612
|
|
|
|
(1)
|
Level 1 fair values are defined as observable inputs such as quoted prices in active markets.
|
4. Property and Equipment
Property and equipment consisted of the following:
|
|
|
|
|
|
|
|
|
|
|
|
Estimated
Life
|
|
March 31,
|
|
December 31,
|
|
2013
|
2012
|
Website development
|
3 years
|
|
$
|
3,374
|
|
|
$
|
6,647
|
|
Computer equipment
|
3 years
|
|
4,999
|
|
|
5,340
|
|
Leasehold improvements
|
Life of lease
|
|
2,487
|
|
|
2,470
|
|
Furniture and fixtures
|
5 years
|
|
1,055
|
|
|
1,084
|
|
Software
|
3 years
|
|
608
|
|
|
318
|
|
Vehicles
|
5 years
|
|
109
|
|
|
109
|
|
Office equipment
|
5 years
|
|
35
|
|
|
46
|
|
Construction in progress
|
N/A
|
|
167
|
|
|
1,240
|
|
Property and equipment
|
|
|
12,834
|
|
|
17,254
|
|
Accumulated depreciation
|
|
|
(6,147
|
)
|
|
(10,351
|
)
|
Property and equipment, net
|
|
|
$
|
6,687
|
|
|
$
|
6,903
|
|
Depreciation expense was
$937
and
$635
for the
three months ended
March 31, 2013
and
2012
, respectively.
5. Intangible Assets
The following tables detail our intangible asset balances by major asset class:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31, 2013
|
|
December 31, 2012
|
|
Gross
Carrying
Amount
|
|
Accumulated
Amortization
|
|
Net
Carrying
Amount
|
|
Gross
Carrying
Amount
|
|
Accumulated
Amortization
|
|
Net
Carrying
Amount
|
Intangible asset class
|
|
|
|
|
|
|
|
|
|
|
|
Domain and trade names
|
$
|
33,496
|
|
|
$
|
(27,297
|
)
|
|
$
|
6,199
|
|
|
$
|
33,742
|
|
|
$
|
(27,143
|
)
|
|
$
|
6,599
|
|
Customer relationships
|
10,799
|
|
|
(5,606
|
)
|
|
5,193
|
|
|
11,041
|
|
|
(5,422
|
)
|
|
5,619
|
|
Technology
|
4,153
|
|
|
(4,153
|
)
|
|
—
|
|
|
4,173
|
|
|
(4,092
|
)
|
|
81
|
|
Non-compete agreements
|
972
|
|
|
(949
|
)
|
|
23
|
|
|
1,002
|
|
|
(883
|
)
|
|
119
|
|
Intangible assets, net
|
$
|
49,420
|
|
|
$
|
(38,005
|
)
|
|
$
|
11,415
|
|
|
$
|
49,958
|
|
|
$
|
(37,540
|
)
|
|
$
|
12,418
|
|
Amortization expense was
$655
and
$1,415
for the
three months ended
March 31, 2013
, and
March 31, 2012
, respectively. Intangible assets are amortized on a straight-line basis over their estimated economic lives. We believe that the straight-line method of amortization reflects an appropriate allocation of the cost of the intangible assets to earnings in proportion to the amount of economic benefits obtained.
6. Goodwill
Changes in the carrying amount of goodwill for the
year ended
December 31, 2012
and
three months ended
March 31, 2013
were as follows:
|
|
|
|
|
Balance, December 31, 2012
|
$
|
155,988
|
|
Foreign currency translation
|
(461
|
)
|
Balance, March 31, 2013
|
$
|
155,527
|
|
7. Accrued Expenses and Other Current Liabilities
Accrued expenses and other current liabilities consisted of the following:
|
|
|
|
|
|
|
|
|
|
March 31, 2013
|
|
December 31, 2012
|
|
|
|
|
Accrued marketing
|
$
|
11,480
|
|
|
$
|
7,527
|
|
Accrued search fees
|
2,254
|
|
|
1,529
|
|
Accrued bonus
|
2,059
|
|
|
1,080
|
|
Accrued vacation
|
1,555
|
|
|
1,264
|
|
Accrued professional fees
|
1,175
|
|
|
1,651
|
|
Income taxes payable
|
579
|
|
|
6,346
|
|
Other accrued expenses
|
4,822
|
|
|
4,744
|
|
Accrued expenses and other current liabilities
|
$
|
23,924
|
|
|
$
|
24,141
|
|
8. Income Taxes
Our effective tax rates were
64.9%
and
47.8%
for the
three months ended
March 31, 2013
and
2012
, respectively. The effective tax rate for the three months ended March 31, 2013 was higher than the statutory rate due to state taxes and losses in Europe for which no benefit was recognized, partially offset by federal and state research credits. The effective tax rate for the three months ended March 31, 2012 was higher than the statutory rate primarily due to state taxes, losses in Europe for which no benefit was recognized and disallowed stock compensation expense for incentive stock options.
9. Commitments and Contingencies
Operating Leases
We lease our office and data center facilities under noncancelable leases that expire at various points between
May 2013
and
April 2025
. We are also responsible for certain real estate taxes, utilities and maintenance costs on our office facilities. Rent expense was approximately
$898
and
$535
for the
three months ended
March 31, 2013
and
2012
, respectively.
Other Commitments
We have up-front marketing agreements that as of March 31, 2013, obligate us to make minimum future payments of
$10,997
for the remainder of 2013.
We have a content licensing agreement that as of
March 31, 2013
, obligates us to make minimum future payments of
$4,335
for the remainder of
2013
. If not renewed, this agreement expires in
December 2013
.
On April 3, 2012, we entered into a Products and Services Agreement with a technology provider. This agreement obligates us to make minimum future payments of
$1,600
per year for the next two years. As of
March 31, 2013
, our remaining obligation for 2013 is
$1,200
.
We have
two
content delivery agreements that as of March 31, 2013, obligate us to make minimum future payments of
$531
for the remainder of 2013,
$677
in 2014, and
$56
in 2015.
Legal Matters
We are involved in various legal proceedings, including but not limited to the matters described below that involve claims for substantial amounts of money or for other relief or that might necessitate changes to our business or operations.
In connection with our merger with priceline.com, we, along with our board, priceline.com, and Produce Merger Sub, a wholly-owned subsidiary of priceline.com were named as defendants in
three
complaints.
Two
claims were filed in the Delaware Court of Chancery and
one
claim was filed in the Judicial District of Stamford / Norwalk, Connecticut. All claims generally allege, among other things, that our board failed to adequately discharge its fiduciary duties to the holders of shares of our Class A common stock by failing to ensure they will receive maximum value for their shares, failing to conduct an
appropriate sale process and agreeing to inappropriate provisions in the merger agreement that would dissuade or otherwise preclude the emergence of a superior offer. The claims also allege that we and priceline.com aided and abetted our board's breach of its fiduciary duties. The actions seek injunctive relief compelling the board to properly exercise its fiduciary duties to holders of shares of our Class A common stock, enjoining the consummation of the merger and declaring the merger agreement unlawful and unenforceable, among other things. All claims seek to recover costs and disbursements from the defendants, including reasonable attorneys' and experts fees. On January 16, 2013, the parties entered into a Memorandum of Understanding with the plaintiffs for each complaint described above to settle those lawsuits. The settlement is subject to executing a definitive stipulation of settlement and court approval following notice to our stockholders and consummation of the merger. If the settlement is approved, it will resolve and release all claims that were or could have been brought challenging any aspect of the merger, the merger agreement and any disclosure made in connection therewith, among other claims. The settlement will not have a material impact on the Company's consolidated results of operations or cash flows.
In addition, from time to time, we may become involved in legal proceedings arising in the ordinary course of our business. Such proceedings, even if not meritorious, could result in the expenditure of significant financial and managerial resources. We have accrued for certain legal contingencies where it is probable that a loss has been incurred and the amount can be reasonably estimated. Such amounts accrued are not material to our consolidated balance sheets, results of operations or cash flows
10. Redeemable Convertible Preferred Stock
As of December 31, 2011, we had authorized
26,876,384
shares of redeemable convertible preferred stock, and had designated
six
series as follows:
6,600,000
shares of Series A Redeemable Convertible Preferred Stock,
1,176,051
shares of Series A-1 Redeemable Convertible Preferred Stock,
4,989,308
shares of Series B Redeemable Convertible Preferred Stock,
2,138,275
shares of Series B-1 Redeemable Convertible Preferred Stock,
3,897,084
shares of Series C Redeemable Convertible Preferred Stock and
8,075,666
shares of Series D Redeemable Convertible Preferred Stock.
Upon the completion of our IPO on July 25, 2012, all of the outstanding shares of redeemable convertible preferred stock automatically converted into shares of Class B common stock.
Dividends
Prior to our IPO, Series A, A-1, B, B-1, C and D Preferred stockholders were entitled to receive dividends that are paid on common stock of the Company equal to an amount of the largest number of whole shares of common stock into which the shares of preferred stock are convertible. In addition, holders of Series A, A-1, B, B-1, C and D Preferred Stock were entitled to receive, out of funds legally available, dividends at the rate of
6%
per annum of the adjusted original issue price per share and are accumulated regardless if declared. Accumulated and unpaid dividends totaled
$58,390
and
$51,745
as of the date of the IPO, and December 31, 2011 respectively. Dividends were deemed payable upon a liquidation event, redemption or if declared by the Board of Directors. Upon the completion of our IPO, all accumulated dividends were reversed.
In April 2012, the Company executed an Election and Amendment Agreement with certain existing stockholders, or eligible holders, pursuant to which we granted certain eligible holders the right to purchase from us
352,178
shares of common stock at the IPO price of $
26.00
. We refer to these as the private placement purchase rights. The holders of these private placement purchase rights exercised
231,695
shares on August 1, 2012. These private placement purchase rights expired on August 1, 2012.
Pursuant to the Election and Amendment Agreement, since our IPO price was below
$27.00
per share, we issued to the eligible holders additional shares of Class A common stock for no additional consideration pursuant to an automatic adjustment. As a result of the revision in the terms due to the Election and Amendment Agreement, we recognized a charge of
$2,929
as a deemed dividend at the modification date. This charge impacted 2012 annual net income (loss) attributable to our common stockholders and basic net income (loss) per share attributable to common stockholders.
11. Stockholders’ Equity
Common Stock
A summary of the rights and preferences of our Class A and Class B common stock as of
March 31, 2013
are as follows:
Voting
Holders of our Class A common stock are entitled to
one
vote per share and holders of our Class B common stock are entitled to
10
votes per share on all matters on which such common stockholders are entitled to vote.
Dividends
Holders of our Class A and Class B common stock are eligible to receive dividends on common stock held when funds are available and as approved by the board of directors.
Liquidation Rights
In the event of liquidation, dissolution or winding up of the Company, a sale of all or substantially all of the Company’s assets, and certain mergers, common stockholders are entitled to receive all assets of the Company available for distribution.
12. Stock Options and Restricted Stock
The board of directors adopted the 2004 Stock Option Plan, or the 2004 Plan, the Third Amended and Restated 2005 Equity Incentive Plan, as amended or the 2005 Plan, and the 2012 Equity Incentive Plan, or the 2012 Plan, which permits the issuance of equity awards including incentive and nonqualified stock options, restricted stock and restricted stock units to employees, directors and consultants. At March 31, 2013 and December 31, 2012,
2,296,953
shares and
616,279
shares, respectively, were available for issuance under our 2012 Plan. At
March 31, 2013
and
December 31, 2012
,
no
shares were available for issuance under our 2004 Plan and 2005 Plan.
Restricted Stock Units
On August 31, 2012, we issued an aggregate
33,655
restricted stock units to certain of our non-employee directors. These restricted stock units vest quarterly over a
two
-year period and are settled
65%
in shares and
35%
in cash. At the time of grant, the recipients of these awards were automatically vested with respect to an aggregate
11,779
of these shares.
On
December 22, 2012
, we issued an additional
4,373
restricted stock units to a non-employee director. The restricted stock units vest quarterly over a
two
-year period and are settled
65%
in shares and
35%
in cash.
Restricted stock units settled in cash are accounted for as liability awards and paid based on the fair market value of KAYAK stock on the date of vest. Restricted stock units settled in shares are accounted for as equity awards and expensed based on the fair market value on the date of grant.
The following table summarizes the activities for the unvested stock portion of our restricted stock unit grants for the quarter ended March 31, 2013:
|
|
|
|
|
|
|
|
|
|
|
|
Shares Settled in Cash
|
|
Shares Settled in Shares
|
|
Weighted-
Average
Grant Date
Fair Value
|
Balance, unvested at December 31, 2012
|
6,245
|
|
|
11,590
|
|
|
$
|
30.41
|
|
Granted
|
—
|
|
|
—
|
|
|
—
|
|
Vested
|
1,665
|
|
|
3,091
|
|
|
28.76
|
|
Forfeited/canceled
|
—
|
|
|
—
|
|
|
—
|
|
Balance, unvested at March 31, 2013
|
4,580
|
|
|
8,499
|
|
|
$
|
31.01
|
|
Expected to vest after March 31, 2013
(1)
|
4,341
|
|
|
8,081
|
|
|
$
|
31.02
|
|
(1)
Restricted stock units expected to vest reflect an estimated forfeiture rate.
The unrecognized compensation cost related to unvested restricted stock units to be settled in shares and to be settled in cash was
$152
and
$101
respectively as of March 31, 2013. These amounts are expected to be recognized over a weighted-
average period of
0.7
years as of March 31, 2013. To the extent the actual forfeiture rate is different from what we have estimated, stock-based compensation related to these awards will be different from our expectations.
Stock Options
We may award certain employees and non-employees options to acquire shares of our Class B common stock. Stock options generally have terms of
ten
years. Stock options granted under the stock plans will typically vest
25%
after the first year of service and ratably each month over the remaining
36
-month period contingent upon employment with the Company on the date of vesting.
We utilize the Black-Scholes model to determine the fair value of stock options. Management is required to make certain assumptions with respect to selected model inputs, including anticipated changes in the underlying stock price (e.g., expected volatility) and option exercise activity (e.g., expected term). We base our expected volatility on the historical volatility of comparable publicly traded companies for a period that is equal to the expected term of the options. The expected term of options granted is derived using the “simplified” method as allowed under the provisions of the Securities and Exchange Commission, or SEC’s, Staff Accounting Bulletin No. 107 and represents the period of time that options granted are expected to be outstanding. The expected term for performance-based and non-employee awards is based on the period of time for which each award is expected to be outstanding, which is typically the remaining contractual term. The risk-free rate is based on the U.S. Treasury yield in effect at the time of the grant period for a period commensurate with the estimated expected life.
The following table summarizes stock option activity:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of
Shares
|
|
Weighted-Average
Exercise Price
|
|
Aggregate
Intrinsic
Value
(1)
|
|
Weighted-Average
Remaining
Contractual Term
(in years)
|
Balance, December 31, 2012
|
10,678,836
|
|
|
$
|
13.89
|
|
|
$
|
275,899
|
|
|
6.9
|
Options granted
|
45,000
|
|
|
$
|
40.32
|
|
|
|
|
|
Exercised
|
(295,229
|
)
|
|
$
|
2.45
|
|
|
|
|
|
Canceled/forfeited
|
(99,686
|
)
|
|
$
|
25.37
|
|
|
|
|
|
Balance, March 31, 2013
|
10,328,921
|
|
|
$
|
14.22
|
|
|
$
|
265,842
|
|
|
6.8
|
Vested and exercisable as of March 31, 2013
(2)
|
6,495,855
|
|
|
$
|
9.39
|
|
|
$
|
198,547
|
|
|
5.8
|
Vested and exercisable as of March 31, 2013 and expected to vest thereafter
(3)
|
9,764,644
|
|
|
$
|
13.75
|
|
|
$
|
255,912
|
|
|
6.7
|
|
|
(1)
|
The aggregate intrinsic value is calculated as the difference between the exercise price of the underlying award and the fair value of
$39.96
, and
$39.72
of our Class A common stock on
March 31, 2013
and
December 31, 2012
, respectively.
|
|
|
(2)
|
Includes
254,500
shares granted to non-employees which are marked-to-market until they are fully vested. The assumptions used to value these grants are similar to those used for grants made to employees with the exception of the expected term.
|
|
|
(3)
|
Stock options expected to vest reflect an estimated forfeiture rate.
|
The fair value of vested shares was
$3,640
at
March 31, 2013
and
$3,075
at March 31, 2012. The total intrinsic value of options exercised was
$11,103
for the
three months ended
March 31, 2013
and
$4,963
during the
year ended
December 31, 2012
.
The weighted-average fair value of options granted during the
three months ended
March 31, 2013
was
$18.23
per share and
$13.34
per share for the
year ended
December 31, 2012
based on the Black-Scholes model. The following weighted-average assumptions were used for grants made to employees and do not include the assumptions for non-employee grants:
|
|
|
|
|
|
|
|
March 31, 2013
|
|
December 31, 2012
|
Risk-free interest rate
|
1.0
|
%
|
|
0.9
|
%
|
Expected volatility
|
45.9
|
%
|
|
44.9
|
%
|
Expected life (in years)
|
6
|
|
|
6
|
|
Dividend yield
|
—
|
%
|
|
—
|
%
|
The following table summarizes information concerning outstanding and exercisable options as of
March 31, 2013
:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Options Outstanding
|
|
Options Exercisable and Vested
|
Range of
Exercise
Prices
|
Number of Shares
|
|
Weighted Average
Remaining
Contractual Life
(in Years)
|
|
Weighted-
Average
Exercise Price
|
|
Number
of Shares
|
|
Weighted-
Average
Exercise Price
|
$ 1.00 - $ 2.98
|
873,026
|
|
|
2.1
|
|
$
|
1.60
|
|
|
873,026
|
|
|
$
|
1.60
|
|
$5.00
|
1,342,500
|
|
|
4.0
|
|
$
|
5.00
|
|
|
1,342,500
|
|
|
$
|
5.00
|
|
$7.50
|
1,692,443
|
|
|
5.9
|
|
$
|
7.50
|
|
|
1,573,637
|
|
|
$
|
7.50
|
|
$11.29 - $13.00
|
1,144,000
|
|
|
6.8
|
|
$
|
12.62
|
|
|
898,572
|
|
|
$
|
12.59
|
|
$14.82 - $15.50
|
2,001,140
|
|
|
7.5
|
|
$
|
14.86
|
|
|
1,275,810
|
|
|
$
|
14.88
|
|
$16.50 - $26.50
|
2,791,812
|
|
|
8.7
|
|
$
|
23.87
|
|
|
532,310
|
|
|
$
|
20.33
|
|
$27.29 - $40.70
|
484,000
|
|
|
9.5
|
|
$
|
31.58
|
|
|
—
|
|
|
$
|
—
|
|
$ 1.00 - $40.70
|
10,328,921
|
|
|
6.8
|
|
$
|
14.22
|
|
|
6,495,855
|
|
|
$
|
9.39
|
|
Prior to the completion of our IPO, the fair value of the common stock was determined by the board of directors at each award grant date based on a variety of factors, including arm’s length sales of our capital stock (including redeemable convertible preferred stock), valuations of comparable public companies, our financial position and historical financial performance, the status of technological developments within our products, the composition and ability of the technology and management team, an evaluation of and benchmark to our competition, the current climate in the marketplace, the illiquid nature of the common stock, the effect of rights and preferences of preferred shareholders, and the prospects of a liquidity event, among others. Subsequent to the completion of our IPO, we utilize the closing price of our common stock on the date of grant to determine its fair value.
At
March 31, 2013
and
December 31, 2012
, total unrecognized estimated compensation expense related to non-vested stock options granted prior to that date was approximately
$38,373
and
$43,295
, respectively. This expense will be recognized on a straight-line basis over the weighted average remaining vesting period of
2.5
and
2.9
years as of
March 31, 2013
, and
December 31, 2012
, respectively.
13. Earnings per share
The following tables set forth the computation of basic and diluted earnings (loss) per share of common stock for the three months ended
March 31, 2013
and
March 31, 2012
were as follows:
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31,
|
|
2013
|
|
2012
|
Basic earnings per share:
|
|
|
|
Net income
|
$
|
2,127
|
|
|
$
|
4,145
|
|
Redeemable convertible preferred stock dividends
|
—
|
|
|
(2,936
|
)
|
Net income attributable to common stockholders—Basic
|
$
|
2,127
|
|
|
$
|
1,209
|
|
Weighted average common shares outstanding
|
38,813,838
|
|
|
7,037,280
|
|
Basic earnings per share
|
$
|
0.05
|
|
|
$
|
0.17
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31,
|
|
2013
|
|
2012
|
Diluted earnings per share:
|
|
|
|
Net income attributable to common stockholders—Diluted
|
$
|
2,127
|
|
|
$
|
4,145
|
|
Weighted average common shares outstanding
|
38,813,838
|
|
|
7,037,280
|
|
Options to purchase common stock
|
6,497,730
|
|
|
3,491,255
|
|
Redeemable convertible preferred stock (as converted basis)
|
—
|
|
|
26,767,656
|
|
Restricted Stock Units
|
1,575
|
|
|
—
|
|
Convertible preferred stock warrants (as converted basis)
|
—
|
|
|
35,698
|
|
Weighted average shares and potentially diluted shares
|
45,313,143
|
|
|
37,331,889
|
|
Diluted earnings per share
|
$
|
0.05
|
|
|
$
|
0.11
|
|
The potentially dilutive securities that have been excluded from the calculation of diluted net income per common share because the effect is anti-dilutive is as follows:
|
|
|
|
|
|
|
|
Three Months Ended March 31,
|
|
2013
|
|
2012
|
Options to purchase common stock
|
1,120,500
|
|
|
965,000
|
|
Convertible preferred stock warrants (as converted basis)
|
—
|
|
|
62,000
|
|
Restricted Stock Units
|
2,320
|
|
|
—
|
|
|
1,122,820
|
|
|
1,027,000
|
|
14. Fair Value Measurements
GAAP sets forth a
three
-tier fair value hierarchy, which prioritizes the inputs used in measuring fair value. The
three
tiers are Level
1
, defined as observable inputs such as quoted prices in active markets; Level
2
, defined as inputs other than quoted prices in active markets that are either directly or indirectly observable; and Level
3
, defined as unobservable inputs in which little or no market data exists, therefore requiring an entity to develop its own assumptions.
Our restricted stock units settled in cash are measured and recorded at fair value at the time of vesting.
See “-Note 12-Stock Options and Restricted Stock”
for further discussion of our restricted stock units.
Using the Black-Scholes model, the common stock options issued to non-employees were valued at
$1,291
based on the following weighted-average assumptions at March 31, 2013 and a fair market value of
$39.96
. As of March 31. 2013 there were
254,500
outstanding common stock options outstanding.
See “- Note 12 - Stock Options and Restricted Stock”
for further discussion of our stock option plans and activity.
|
|
|
|
|
|
|
March 31,
2013
|
|
|
|
|
|
Risk free interest rate
|
1.9
|
%
|
|
Expected volatility
|
46.1
|
%
|
|
Expected life (in years)
|
9.1
|
|
|
Dividend yield
|
—
|
%
|
Changes in valuation during the
three months ended
March 31, 2013
, were as follows:
|
|
|
|
|
|
Level 2
Non-Employee Common Stock Options
|
Balance, December 31, 2012
|
$
|
1,012
|
|
Mark-to-market adjustment
|
279
|
|
Balance, March 31, 2013
|
$
|
1,291
|
|
Mark-to-market adjustments related to common stock options granted to non-employees are included in other general and administrative expenses.
15. Information about Geographic Areas
Revenues by geography are based on the country in which our websites are located. For example, KAYAK.com is in the United States, while KAYAK.de and swoodoo.com are in Germany. We allocate revenues based on the website’s proportional revenue-generating activity (generally, volume of queries and clicks relative to the whole). Long-lived assets are allocated based on the location of the corporate entity to which they relate.
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31,
|
|
2013
|
|
2012
|
Revenues
|
|
|
|
United States
|
$
|
62,832
|
|
|
$
|
59,160
|
|
Germany
|
8,692
|
|
|
6,192
|
|
Rest of the world
|
10,783
|
|
|
7,986
|
|
Total revenues
|
$
|
82,307
|
|
|
$
|
73,338
|
|
|
|
|
|
|
|
|
|
|
|
As of March 31,
|
|
As of December 31,
|
|
2013
|
|
2012
|
Long-lived assets
|
|
|
|
United States
|
$
|
145,368
|
|
|
$
|
145,665
|
|
Germany
|
18,313
|
|
|
19,226
|
|
Rest of the world
|
9,948
|
|
|
10,418
|
|
Total long-lived assets
|
$
|
173,629
|
|
|
$
|
175,309
|
|
16. Subsequent Events (unaudited)
On May 9, 2013, the UK Office of Fair Trading announced that it had cleared the merger of KAYAK with priceline.com. The closing date of the proposed merger has been scheduled for May 21, 2013 subject to the remaining conditions to closing being satisfied.