Endurance International Group Holdings, Inc.

EDGAR

115 filing records in this dataset, filed from 2013-09-09 to 2020-12-31. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

278 million USD

2020 Q3 · USD

Exact inputs and evidence

Operating margin

13.67%

2020 Q3 · %

Exact inputs and evidence
  • Operating Income: 38067000 USD Source
  • Revenue: 278426000 USD Source

Operating cash flow

54.6 million USD

2020 Q3 · USD

Exact inputs and evidence
  • Operating Cash Flow: 157232000 USD Source
  • Operating Cash Flow: 102663000 USD Source

Free cash flow

44.3 million USD

2020 Q3 · USD

Exact inputs and evidence
  • Operating Cash Flow: 157232000 USD Source
  • Operating Cash Flow: 102663000 USD Source
  • Capital Expenditure: 30273000 USD Source
  • Capital Expenditure: 20009000 USD Source
Cash and cash equivalents
167 million USD Source
Exact value

167315000 USD

Long-term debt including current maturities
1.65 billion USD Source
Exact value

1654777000 USD

Shares outstanding
142 million shares Source
Exact value

141507297 shares

Reported share-count change

-3.17% · -4.63 million shares

Year-over-year change in reported shares. Splits, issuance and buybacks can affect this figure; it does not isolate employee compensation or economic dilution.

Exact inputs and evidence
  • 146140876 shares · 2019-09-30· Source
  • 141507297 shares · 2020-09-30· Source

Trailing twelve months

The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.

Revenue

1.1 billion USD

2019-10-01 – 2020-09-30

Exact inputs and evidence
  • Revenue: 277198000 USD · 2019-10-01 – 2019-12-31 Source
  • Revenue: 272194000 USD · 2020-01-01 – 2020-03-31 Source
  • Revenue: 273987000 USD · 2020-04-01 – 2020-06-30 Source
  • Revenue: 278426000 USD · 2020-07-01 – 2020-09-30 Source

Net income

18.6 million USD

2019-10-01 – 2020-09-30

Exact inputs and evidence
  • Net income: 9553000 USD · 2019-10-01 – 2019-12-31 Source
  • Net income: -2244000 USD · 2020-01-01 – 2020-03-31 Source
  • Net income: 4598000 USD · 2020-04-01 – 2020-06-30 Source
  • Net income: 6674000 USD · 2020-07-01 – 2020-09-30 Source

Operating cash flow

204 million USD

2019-10-01 – 2020-09-30

Exact inputs and evidence
  • Operating cash flow: 161973000 USD · 2019-01-01 – 2019-12-31 Source
  • Operating cash flow: 115680000 USD · 2019-01-01 – 2019-09-30 Source
  • Operating cash flow: 34910000 USD · 2020-01-01 – 2020-03-31 Source
  • Operating cash flow: 102663000 USD · 2020-01-01 – 2020-06-30 Source
  • Operating cash flow: 34910000 USD · 2020-01-01 – 2020-03-31 Source
  • Operating cash flow: 157232000 USD · 2020-01-01 – 2020-09-30 Source
  • Operating cash flow: 102663000 USD · 2020-01-01 – 2020-06-30 Source

Capital expenditure

42.6 million USD

2019-10-01 – 2020-09-30

Exact inputs and evidence
  • Capital expenditure: 39126000 USD · 2019-01-01 – 2019-12-31 Source
  • Capital expenditure: 26796000 USD · 2019-01-01 – 2019-09-30 Source
  • Capital expenditure: 9916000 USD · 2020-01-01 – 2020-03-31 Source
  • Capital expenditure: 20009000 USD · 2020-01-01 – 2020-06-30 Source
  • Capital expenditure: 9916000 USD · 2020-01-01 – 2020-03-31 Source
  • Capital expenditure: 30273000 USD · 2020-01-01 – 2020-09-30 Source
  • Capital expenditure: 20009000 USD · 2020-01-01 – 2020-06-30 Source

Free cash flow

161 million USD

2019-10-01 – 2020-09-30

Exact inputs and evidence
  • Operating cash flow: 161973000 USD · 2019-01-01 – 2019-12-31 Source
  • Operating cash flow: 115680000 USD · 2019-01-01 – 2019-09-30 Source
  • Operating cash flow: 34910000 USD · 2020-01-01 – 2020-03-31 Source
  • Operating cash flow: 102663000 USD · 2020-01-01 – 2020-06-30 Source
  • Operating cash flow: 34910000 USD · 2020-01-01 – 2020-03-31 Source
  • Operating cash flow: 157232000 USD · 2020-01-01 – 2020-09-30 Source
  • Operating cash flow: 102663000 USD · 2020-01-01 – 2020-06-30 Source
  • Capital expenditure: 39126000 USD · 2019-01-01 – 2019-12-31 Source
  • Capital expenditure: 26796000 USD · 2019-01-01 – 2019-09-30 Source
  • Capital expenditure: 9916000 USD · 2020-01-01 – 2020-03-31 Source
  • Capital expenditure: 20009000 USD · 2020-01-01 – 2020-06-30 Source
  • Capital expenditure: 9916000 USD · 2020-01-01 – 2020-03-31 Source
  • Capital expenditure: 30273000 USD · 2020-01-01 – 2020-09-30 Source
  • Capital expenditure: 20009000 USD · 2020-01-01 – 2020-06-30 Source

Company performance

Up to ten complete financial years · consolidated figures

Includes later revisions to earlier periods. Annual charts exclude incomplete years.

Latest filing recorded: 2020-12-31.

Financial data available through: 2019-12-31.

Coverage by financial measure
  • Revenue: 8 of 11 periods available· newest 2019-12-31
  • Operating income: 8 of 11 periods available· newest 2019-12-31
  • Net income: 8 of 11 periods available· newest 2019-12-31
  • Operating cash flow: 8 of 11 periods available· newest 2019-12-31
  • Capital expenditure: 8 of 11 periods available· newest 2019-12-31
  • Total assets: 8 of 11 periods available· newest 2019-12-31
  • Total liabilities: 8 of 11 periods available· newest 2019-12-31
  • Current assets: 8 of 11 periods available· newest 2019-12-31
  • Current liabilities: 8 of 11 periods available· newest 2019-12-31
  • Cash and cash equivalents: 8 of 11 periods available· newest 2019-12-31
  • Long-term debt including current maturities: 5 of 11 periods available· newest 2019-12-31
  • Shares outstanding: 8 of 11 periods available· newest 2019-12-31

Coverage describes values retained in this snapshot. Missing values are not zero; loading limits are reported separately.

What changed year over year

Latest complete year compared with the corresponding period one year earlier. These are measured changes; they do not establish their business causes.

  • Revenue

    -2.8%

    Prior period

    USD 1.15 billion

    –

    Current period

    USD 1.11 billion

    –

    Exact inputs and evidence

    1113278000 − 1145291000 = -32013000 USD

    1145291000 USD · 2018-01-01 – 2018-12-31

    Inspect prior input Prior source

    1113278000 USD · 2019-01-01 – 2019-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

  • Net income

    -372.3%

    Prior period

    USD 4.53 million

    –

    Current period

    −USD 12.35 million

    –

    Exact inputs and evidence

    -12347000 − 4534000 = -16881000 USD

    4534000 USD · 2018-01-01 – 2018-12-31

    Inspect prior input Prior source

    -12347000 USD · 2019-01-01 – 2019-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

  • Operating cash flow

    -11.3%

    Prior period

    USD 182.55 million

    –

    Current period

    USD 161.97 million

    –

    Exact inputs and evidence

    161973000 − 182552000 = -20579000 USD

    182552000 USD · 2018-01-01 – 2018-12-31

    Inspect prior input Prior source

    161973000 USD · 2019-01-01 – 2019-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

  • Capital expenditure

    -14.7%

    Prior period

    USD 45.88 million

    –

    Current period

    USD 39.13 million

    –

    Exact inputs and evidence

    39126000 − 45880000 = -6754000 USD

    45880000 USD · 2018-01-01 – 2018-12-31

    Inspect prior input Prior source

    39126000 USD · 2019-01-01 – 2019-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

Where revenue goes

How a period’s revenue divides into costs and what remains as profit. Items marked Derived are calculated by subtraction from reported figures.

2019 2019-01-01 – 2019-12-31

  • Revenue USD 1.11 billion 100% of revenue
  • Cost of revenue USD 510.3 million 46% of revenue
  • Operating expenses USD 454 million 41% of revenue
  • Operating income USD 148.99 million 13% of revenue
  • Tax, interest and other Derived USD 161.33 million 14% of revenue
  • Net income −USD 12.35 million −1.1% of revenue

Cash

  • Operating cash flow USD 161.97 million 15% of revenue
  • Capital expenditure USD 39.13 million 3.5% of revenue
  • Free cash flow Derived USD 122.85 million 11% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2012 Operating loss: operating costs were 131% of revenue.
  • 2013 Operating loss: operating costs were 112% of revenue.
  • 2014 Net loss: net income was −6.8% of revenue.
  • 2015 Net loss: net income was −3.5% of revenue.
  • 2016 Operating loss: operating costs were 104% of revenue.
  • 2017 Net loss: net income was −9.1% of revenue.
  • 2018 12%87%
  • 2019 Net loss: net income was −1.1% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2012 2012-01-01 – 2012-12-31292156000 382503000 Derived -90347000 48951000 Derived -139298000 27155000 Derived
Source
2013 2013-01-01 – 2013-12-31520296000 583344000 Derived -63048000 96139000 Derived -159187000 -907000 Derived
Source
2014 2014-01-01 – 2014-12-31629845000 617367000 Derived 12478000 55313000 Derived -42835000 118989000 Derived
Source
2015 2015-01-01 – 2015-12-31741315000 688129000 Derived 53186000 78956000 Derived -25770000 145985000 Derived
Source
2016 2016-01-01 – 2016-12-311111142000 1150482000 Derived -39340000 33491000 Derived -72831000 117702000 Derived
Source
2017 2017-01-01 – 2017-12-311176867000 1137036000 Derived 39831000 147139000 Derived -107308000 158211000 Derived
Source
2018 2018-01-01 – 2018-12-311145291000 998345000 Derived 146946000 142412000 Derived 4534000 136672000 Derived
Source
2019 2019-01-01 – 2019-12-311113278000 964292000 Derived 148986000 161333000 Derived -12347000 122847000 Derived
Source

Amounts are exact, in USD.

Growth

Sales over time and how quickly they are changing.

Revenue

Revenue reported for each complete financial period.

USD 1.1B 2019
Revenue historyRevenue reported for each complete financial period. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.1.3B953.3M635.5M317.8M0.0201220162019
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2012Revenue292156000
2013Revenue520296000
2014Revenue629845000
2015Revenue741315000
2016Revenue1111142000
2017Revenue1176867000
2018Revenue1145291000
2019Revenue1113278000

Revenue growth

Change in revenue from the same financial period one year earlier.

-2.8% 2019
Revenue growth historyChange in revenue from the same financial period one year earlier. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.85%61%38%14%-9%201220162019
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2012Year over yearNo prior comparable period
2013Year over year78.1%
2014Year over year21.1%
2015Year over year17.7%
2016Year over year49.9%
2017Year over year5.9%
2018Year over year-2.7%
2019Year over year-2.8%

Profit and cash

How much revenue becomes profit, and how much cash operations generate.

Profit margins

Operating income, net income and free cash flow as a share of revenue.

Operating margin 13.4% 2019
Net margin -1.1% 2019
Free cash flow margin 11% 2019
Profit margins historyOperating income, net income and free cash flow as a share of revenue. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.25%6%-14%-34%-53%201220162019
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2012Operating margin-30.9%
2013Operating margin-12.1%
2014Operating margin2%
2015Operating margin7.2%
2016Operating margin-3.5%
2017Operating margin3.4%
2018Operating margin12.8%
2019Operating margin13.4%
2012Net margin-47.7%
2013Net margin-30.6%
2014Net margin-6.8%
2015Net margin-3.5%
2016Net margin-6.6%
2017Net margin-9.1%
2018Net margin0.4%
2019Net margin-1.1%
2012Free cash flow margin9.3%
2013Free cash flow margin-0.2%
2014Free cash flow margin18.9%
2015Free cash flow margin19.7%
2016Free cash flow margin10.6%
2017Free cash flow margin13.4%
2018Free cash flow margin11.9%
2019Free cash flow margin11%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 162M 2019
Operating cash flow historyCash generated by the company’s normal business operations. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.217.4M163.0M108.7M54.3M0.0201220162019
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2012Operating cash flow55318000
2013Operating cash flow32616000
2014Operating cash flow142893000
2015Operating cash flow177228000
2016Operating cash flow154961000
2017Operating cash flow201273000
2018Operating cash flow182552000
2019Operating cash flow161973000

Free cash flow

Operating cash flow minus capital expenditure for the same period and unit.

USD 122.8M 2019
Free cash flow historyOperating cash flow minus capital expenditure for the same period and unit. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.170.9M124.8M78.7M32.5M-13.6M201220162019
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2012Free cash flow27155000
2013Free cash flow-907000
2014Free cash flow118989000
2015Free cash flow145985000
2016Free cash flow117702000
2017Free cash flow158211000
2018Free cash flow136672000
2019Free cash flow122847000

Balance sheet

Liabilities and short-term ability to meet obligations at each period end.

Liabilities to assets

Total liabilities as a share of total assets.

92.4% 2019
Liabilities to assets historyTotal liabilities as a share of total assets. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.105%78%52%26%0%201220162019
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2012Liabilities / assets95.4%
2013Liabilities / assets88.9%
2014Liabilities / assets88.3%
2015Liabilities / assets90%
2016Liabilities / assets94.8%
2017Liabilities / assets96.8%
2018Liabilities / assets93.3%
2019Liabilities / assets92.4%

Current assets to current liabilities

Current assets divided by current liabilities.

0.47× 2019
Current assets to current liabilities historyCurrent assets divided by current liabilities. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.0.51×0.38×0.25×0.13×0.00×201220162019
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2012Current assets / current liabilities0.25×
2013Current assets / current liabilities0.43×
2014Current assets / current liabilities0.31×
2015Current assets / current liabilities0.24×
2016Current assets / current liabilities0.3×
2017Current assets / current liabilities0.32×
2018Current assets / current liabilities0.44×
2019Current assets / current liabilities0.47×

Cash generation

Compare reported profit with operating cash and capital spending. Free cash flow is calculated as operating cash flow minus capital expenditure when both exact, consolidated amounts match the same period and unit.

Cash generation by annual reporting period
PeriodNet incomeOperating cash flowCapital expenditureFree cash flow
2012 2012-01-01 – 2012-12-31
−USD 139.3 million
Exact value

Exact value: -139298000 USD

2012-01-01 – 2012-12-31: -139298000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 55.32 million
Exact value

Exact value: 55318000 USD

2012-01-01 – 2012-12-31: 55318000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 28.16 million
Exact value

Exact value: 28163000 USD

2012-01-01 – 2012-12-31: 28163000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 27.16 million
Calculation and evidence

55318000 − 28163000 USD

Exact free cash flow: 27155000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2013 2013-01-01 – 2013-12-31
−USD 159.19 million
Exact value

Exact value: -159187000 USD

2013-01-01 – 2013-12-31: -159187000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 32.62 million
Exact value

Exact value: 32616000 USD

2013-01-01 – 2013-12-31: 32616000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 33.52 million
Exact value

Exact value: 33523000 USD

2013-01-01 – 2013-12-31: 33523000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 907,000
Calculation and evidence

32616000 − 33523000 USD

Exact free cash flow: -907000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2014 2014-01-01 – 2014-12-31
−USD 42.84 million
Exact value

Exact value: -42835000 USD

2014-01-01 – 2014-12-31: -42835000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 142.89 million
Exact value

Exact value: 142893000 USD

2014-01-01 – 2014-12-31: 142893000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 23.9 million
Exact value

Exact value: 23904000 USD

2014-01-01 – 2014-12-31: 23904000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 118.99 million
Calculation and evidence

142893000 − 23904000 USD

Exact free cash flow: 118989000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2015 2015-01-01 – 2015-12-31
−USD 25.77 million
Exact value

Exact value: -25770000 USD

2015-01-01 – 2015-12-31: -25770000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 177.23 million
Exact value

Exact value: 177228000 USD

2015-01-01 – 2015-12-31: 177228000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 31.24 million
Exact value

Exact value: 31243000 USD

2015-01-01 – 2015-12-31: 31243000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 145.99 million
Calculation and evidence

177228000 − 31243000 USD

Exact free cash flow: 145985000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2016 2016-01-01 – 2016-12-31
−USD 72.83 million
Exact value

Exact value: -72831000 USD

2016-01-01 – 2016-12-31: -72831000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 154.96 million
Exact value

Exact value: 154961000 USD

2016-01-01 – 2016-12-31: 154961000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 37.26 million
Exact value

Exact value: 37259000 USD

2016-01-01 – 2016-12-31: 37259000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 117.7 million
Calculation and evidence

154961000 − 37259000 USD

Exact free cash flow: 117702000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2017 2017-01-01 – 2017-12-31
−USD 107.31 million
Exact value

Exact value: -107308000 USD

2017-01-01 – 2017-12-31: -107308000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 201.27 million
Exact value

Exact value: 201273000 USD

2017-01-01 – 2017-12-31: 201273000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 43.06 million
Exact value

Exact value: 43062000 USD

2017-01-01 – 2017-12-31: 43062000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 158.21 million
Calculation and evidence

201273000 − 43062000 USD

Exact free cash flow: 158211000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2018 2018-01-01 – 2018-12-31
USD 4.53 million
Exact value

Exact value: 4534000 USD

2018-01-01 – 2018-12-31: 4534000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 182.55 million
Exact value

Exact value: 182552000 USD

2018-01-01 – 2018-12-31: 182552000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 45.88 million
Exact value

Exact value: 45880000 USD

2018-01-01 – 2018-12-31: 45880000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 136.67 million
Calculation and evidence

182552000 − 45880000 USD

Exact free cash flow: 136672000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2019 2019-01-01 – 2019-12-31
−USD 12.35 million
Exact value

Exact value: -12347000 USD

2019-01-01 – 2019-12-31: -12347000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 161.97 million
Exact value

Exact value: 161973000 USD

2019-01-01 – 2019-12-31: 161973000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 39.13 million
Exact value

Exact value: 39126000 USD

2019-01-01 – 2019-12-31: 39126000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 122.85 million
Calculation and evidence

161973000 − 39126000 USD

Exact free cash flow: 122847000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

Capital expenditure uses the canonical mapped positive-spending convention. A missing, ambiguous, incompatible, or negative-sign input is left blank. Values use the latest reported version.

Dataset coverage and company identifiers

Coverage reflects filings processed into this Fundies dataset; it does not imply every source filing is loaded.

115 filings · 5,633 latest values · 5,633 originally reported values

Dataset published . Source filing dates and reporting periods are shown separately.

Identifiers: 0001237746, 1237746, EIGI, edgar:1237746

Also known as BIZLAND INC, ENDURANCE INTERNATIONAL GROUP INC, Endurance International Group Holdings, Inc.