|
| | | | | | | | | | | |
| Year Ended December 31, |
| 2014 | | 2015 | | 2016 |
CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD | $ | 8,658 | | | $ | 14,557 | | | $ | 15,890 | |
OPERATING ACTIVITIES: | | | | | |
Net income (loss) | (241 | ) | | 596 | | | 2,371 | |
Adjustments to reconcile net income (loss) to net cash from operating activities: | | | | | |
Depreciation of property and equipment, including internal-use software and website development, and other amortization, including capitalized content costs | 4,746 | | | 6,281 | | | 8,116 | |
Stock-based compensation | 1,497 | | | 2,119 | | | 2,975 | |
Other operating expense, net | 129 | | | 155 | | | 160 | |
Other expense (income), net | 59 | | | 250 | | | (20 | ) |
Deferred income taxes | (316 | ) | | 81 | | | (246 | ) |
Excess tax benefits from stock-based compensation | (6 | ) | | (119 | ) | | (829 | ) |
Changes in operating assets and liabilities: | | | | | |
Inventories | (1,193 | ) | | (2,187 | ) | | (1,426 | ) |
Accounts receivable, net and other | (1,039 | ) | | (1,755 | ) | | (3,367 | ) |
Accounts payable | 1,759 | | | 4,294 | | | 5,030 | |
Accrued expenses and other | 706 | | | 913 | | | 1,724 | |
Additions to unearned revenue | 4,433 | | | 7,401 | | | 11,931 | |
Amortization of previously unearned revenue | (3,692 | ) | | (6,109 | ) | | (9,976 | ) |
Net cash provided by (used in) operating activities | 6,842 | | | 11,920 | | | 16,443 | |
INVESTING ACTIVITIES: | | | | | |
Purchases of property and equipment, including internal-use software and website development, net | (4,893 | ) | | (4,589 | ) | | (6,737 | ) |
Acquisitions, net of cash acquired, and other | (979 | ) | | (795 | ) | | (116 | ) |
Sales and maturities of marketable securities | 3,349 | | | 3,025 | | | 4,733 | |
Purchases of marketable securities | (2,542 | ) | | (4,091 | ) | | (7,756 | ) |
Net cash provided by (used in) investing activities | (5,065 | ) | | (6,450 | ) | | (9,876 | ) |
FINANCING ACTIVITIES: | | | | | |
Excess tax benefits from stock-based compensation | 6 | | | 119 | | | 829 | |
Proceeds from long-term debt and other | 6,359 | | | 353 | | | 621 | |
Repayments of long-term debt and other | (513 | ) | | (1,652 | ) | | (354 | ) |
Principal repayments of capital lease obligations | (1,285 | ) | | (2,462 | ) | | (3,860 | ) |
Principal repayments of finance lease obligations | (135 | ) | | (121 | ) | | (147 | ) |
Net cash provided by (used in) financing activities | 4,432 | | | (3,763 | ) | | (2,911 | ) |
Foreign currency effect on cash and cash equivalents | (310 | ) | | (374 | ) | | (212 | ) |
Net increase (decrease) in cash and cash equivalents | 5,899 | | | 1,333 | | | 3,444 | |
CASH AND CASH EQUIVALENTS, END OF PERIOD | $ | 14,557 | | | $ | 15,890 | | | $ | 19,334 | |