Godaddy inc. (GDDY)
Income statement / TTM
Mar'20Dec'19Sep'19Jun'19Mar'19Dec'18Sep'18Jun'18Mar'18Dec'17Sep'17Jun'17Mar'17Dec'16Sep'16Jun'16Mar'16Dec'15Sep'15Jun'15Mar'15Sep'14Jun'14
Revenue:
Revenue

3,070

2,988

2,903

2,822

2,736

2,660

2,566

2,469

2,375

2,231

2,115

2,005

1,903

1,847

1,787

1,726

1,664

1,607

1,538

1,466

0

0

0

Costs and operating expenses
Cost of revenue (excluding depreciation and amortization)

1,067

1,026

986

948

915

893

865

838

814

775

745

714

680

657

630

605

583

565

552

535

0

0

0

Technology and development

503

492

482

478

456

434

413

392

377

355

334

316

296

287

283

278

275

270

263

259

0

0

0

Marketing and advertising

348

345

339

330

307

291

276

265

260

253

246

241

238

228

222

218

209

202

191

182

0

0

0

Customer care

343

348

348

344

333

323

313

306

305

292

275

260

247

242

237

232

226

221

216

206

0

0

0

General and administrative

354

362

356

374

350

334

331

307

297

282

265

253

234

221

204

196

220

219

210

209

0

0

0

Depreciation and amortization

204

209

218

230

233

234

234

233

232

205

185

169

152

160

164

161

160

158

154

152

0

0

0

Total costs and operating expenses

2,821

2,785

2,732

2,705

2,595

2,510

2,435

2,343

2,287

2,165

2,053

1,954

1,849

1,797

1,743

1,692

1,673

1,638

1,588

1,545

0

0

0

Operating income

248

202

170

117

141

149

130

125

88

66

61

50

54

50

44

34

-9

-31

-49

-79

0

0

0

Interest expense

88

92

95

97

99

98

97

96

94

83

73

63

55

57

57

57

60

69

77

83

0

0

0

Loss on debt extinguishment

-

-

0

0

-

-

0

0

-

-7

-7

-1

-1

0

0

-21

0

-

0

0

-

0

0

Tax receivable agreements liability adjustment

0

-8

-23

-23

-23

-14

-86

-86

-118

-123

-33

-35

2

12

8

10

4

0

0

0

0

-

-

Other income (expense), net

14

22

22

17

12

6

2

3

6

7

5

2

-0

-1

-0

0

1

1

1

2

0

0

0

Income before income taxes

158

126

106

45

78

73

122

113

112

106

20

23

-6

-21

-22

-34

-93

-120

-147

-181

0

0

0

Benefit for income taxes

-9

-12

-14

-12

-12

-9

-14

-16

-20

-18

-6

-4

0

0

-0

1

1

-0

-0

-2

0

0

0

Income from continuing operations

-

-

-

-

-

-

-

-

-

-

0

0

-

-

0

0

-

-

-

-

-

-

-

Income from discontinued operations, net of income taxes

-

-

-

-

-

-

-

-

-

-

0

0

-

-

0

0

-

-

-

-

-

-

-

Net income

168

138

120

58

91

82

133

149

147

139

44

22

-6

-21

-21

-35

-95

-120

-147

-179

0

0

0

Less: net income attributable to non-controlling interests

1

1

1

2

4

4

6

12

8

3

2

-1

-1

-5

-7

-13

-52

-44

-44

-41

0

0

0

Net income attributable to GoDaddy Inc.

167

137

119

56

86

77

127

136

139

136

41

24

-5

-16

-14

-21

-42

-75

-103

-138

0

0

0

Net income attributable to GoDaddy Inc. per share of Class A common stock:
Net income attributable to GoDaddy Inc. per share of Class A common stock—basic:
Net loss per sharebasic and diluted (in USD per share)

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-0.46

-0.34

-0.21

-0.29

Weighted-average shares outstandingbasic and diluted (in shares)

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

64

38

38

38

Net income attributable to GoDaddy Inc. per share of Class A common stock—diluted:
Weighted-average shares of Class A common stock outstanding:
Share-based Payment Arrangement, Expense

-

-

0

0

-

-

0

0

0

-

0

0

-

-

-

-

-

-

-

-

-

-

-

Domains
Revenue

1,387

1,351

1,313

1,277

1,248

1,220

1,187

1,149

1,108

1,057

1,012

0

0

-

0

-

-

-

-

-

-

-

-

Hosting and presence
Revenue

1,154

1,126

1,103

1,081

1,046

1,017

976

939

909

847

793

0

0

-

0

-

-

-

-

-

-

-

-

Business applications
Revenue

527

510

486

462

442

422

402

380

357

326

296

0

0

-

0

-

-

-

-

-

-

-

-

Class A Common Stock
Continuing operations (in USD per share)

-

-

-

-

-

-

-

-

-

-

0.05

0.25

-

-

0.06

-

-

-

-

-

-

-

-

Discontinued operations (in USD per share)

-

-

-

-

-

-

-

-

-

-

0.15

-0.05

-

-

0.00

-

-

-

-

-

-

-

-

Basic (in USD per share)

0.25

0.34

0.44

-0.07

0.08

0.28

0.08

0.12

0.02

0.84

0.20

0.20

0.01

-

0.06

-

-

-

-0.04

-

-

-

-

Continuing operations (in USD per share)

-

-

-

-

-

-

-

-

-

-

0.04

0.13

-

-

0.05

-

-

-

-

-

-

-

-

Discontinued operations (in USD per share)

-

-

-

-

-

-

-

-

-

-

0.13

-0.03

-

-

0.00

-

-

-

-

-

-

-

-

Diluted (in USD per share)

0.24

0.34

0.42

-0.07

0.07

0.24

0.08

0.11

0.02

0.51

0.17

0.10

0.01

-

0.05

-

-

-

-0.04

-

-

-

-

Basic (in shares)

173

171

174

176

171

168

162

152

137

128

114

101

89

-

83

-

-

-

64

-

-

-

-

Diluted (in shares)

177

186

181

176

183

183

182

180

178

256

175

176

100

-

175

-

-

-

64

-

-

-

-

Cost of revenue
Share-based Payment Arrangement, Expense

-

-

0

0

-

-

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Technology and development
Share-based Payment Arrangement, Expense

-

-

0

0

-

-

0

0

0

-

0

0

0

-

-

-

-

-

-

-

-

-

-

Marketing and advertising
Share-based Payment Arrangement, Expense

-

-

0

0

-

-

0

0

0

-

0

0

0

-

-

-

-

-

-

-

-

-

-

Customer care
Share-based Payment Arrangement, Expense

-

-

0

0

-

-

0

0

0

-

0

0

0

-

-

-

-

-

-

-

-

-

-

General and administrative
Share-based Payment Arrangement, Expense

-

-

0

0

-

-

0

0

0

-

0

0

0

-

-

-

-

-

-

-

-

-

-