GoDaddy Reports Continued Strong Growth In Second Quarter

SCOTTSDALE, Ariz., Aug. 8, 2017 /PRNewswire/ -- GoDaddy Inc. (NYSE: GDDY), the world's largest cloud platform dedicated to small, independent ventures, today reported financial results for the second quarter ended June 30, 2017.

"GoDaddy successfully delivered another solid quarter with continued organic customer, revenue and cash flow growth," said GoDaddy CEO Blake Irving. "We are making great progress on our 2017 product and strategic initiatives including growing the adoption of our new mobile-optimized website builder GoCentral, new security offerings and integration of HEG. We remain focused on leveraging our brand and scale to extend our global competitive advantages."

Second Quarter Financial Highlights


                               Three Months Ended                                                 Six Months Ended
                                    June 30,                                                          June 30,

                     2017                2016                  Change                    2017                       2016  Change
                     ----                ----                  ------                    ----                       ----  ------


                                            (in millions, except customers in thousands and ARPU)

    GAAP Results

    Revenue               $557.8                                          $456.2                            22.3%                $1,047.5          $889.9 17.7%

    Income (loss)
     from
     continuing
     operations            $23.4                                         $(11.1)                              NM                   $20.3         $(29.4)   NM

    Net income
     (loss)                $18.1                                         $(11.1)                              NM                   $15.0         $(29.4)   NM

    Net cash
     provided by
     operating
     activities           $113.3                                           $92.4                            22.6%                  $239.9          $197.7 21.3%

    Non-GAAP
     Results

    Unlevered Free
     Cash Flow            $135.0                                           $83.9                            60.9%                  $249.1          $184.5 35.0%

    Operating
     Metrics

    Total Bookings        $667.5                                          $538.6                            23.9%                $1,292.3        $1,096.4 17.9%

    Total
     customers at
     period end    16,878                          14,327                               17.8%                      16,878           14,327 17.8%

    ARPU(1)                 $129                                            $125                             2.8%                    $129            $125  2.8%



    (1)              Our ARPU growth was muted by
                     the impact of the
                     acquisition of HEG as our
                     trailing twelve month
                     revenue included only three
                     months of HEG's results for
                     this annual measure. GoDaddy
                     organic Q2 2017 ARPU
                     (excluding HEG) was $132, up
                     5.9% year over year.

    --  Total revenue of $557.8 million, up 22.3% year over year, or 23.5% on a
        constant currency basis.
    --  Total bookings of $667.5 million, up 23.9% year over year, or 25.8% on a
        constant currency basis.
    --  Net cash provided by operating activities of $113.3 million, up 22.6%
        year over year.
    --  Unlevered free cash flow of $135.0 million, up 60.9% year over year, and
        up 35.0% in the first half of 2017 vs. 2016.
    --  Customers were nearly 17 million at quarter end, up 17.8% year over
        year, including HEG customers of over 1.6 million.
    --  Average revenue per user (ARPU) of $129, up 2.8% year over year, and
        organic ARPU of $132, up 5.9% year over year.
    --  Domains revenue of $263.3 million, up 14.6% year over year.
    --  Hosting and Presence revenue of $214.9 million, up 28.3% year over year.
    --  Business Applications revenue of $79.6 million, up 35.1% year over year.
    --  International revenue of $187.7 million, up 56.7% year over year, or
        61.2% on a constant currency basis.

Business Highlights

    --  GoDaddy completed a secondary offering of approximately 27.6 million
        shares of its Class A common stock sold by certain of its stockholders
        at $38.50 per share in May 2017, increasing the publicly available
        float.
    --  GoDaddy completed a $275 million share repurchase of 7.3 million LLC
        units of Desert Newco (together with a corresponding number of GoDaddy
        Class B shares) in May 2017, reducing the effects of share dilution.
    --  GoDaddy completed the acquisition of HEG in April 2017, establishing a
        market leading position in Europe for small business cloud services.
    --  GoDaddy signed a definitive agreement for the sale of the PlusServer
        business for an enterprise value of EUR397 million ($456 million USD).
    --  GoDaddy's new mobile-optimized website builder, GoCentral, is showing
        positive traction in new bookings growth, free to paid conversion, and
        increase in average order size with hundreds of thousands of sites
        currently published. The company intends to release additional new
        GoCentral verticals, markets and features throughout 2017.
    --  GoDaddy launched GoDaddy Website Security, a cutting-edge website
        protection service to keep customers' sites clean and free of malware on
        the following the April 2017 Sucuri acquisition.
    --  GoDaddy launched WP Premium Support to provide access to WordPress
        expertise and help small businesses fix, update and optimize their
        WordPress sites more quickly and conveniently.

Balance Sheet

At June 30, 2017, total cash, cash equivalents and short-term investments were $591.2 million, total debt was $3,065.3 million and net debt was $2,474.1 million.

Business Outlook

For the third quarter ending September 30, 2017, GoDaddy expects total revenue in the range of $577 to $582 million including HEG. For the full year ending December 31, 2017, GoDaddy raised its revenue expectations to a range of $2.215 to $2.225 billion, representing approximately 20% growth at the midpoint.

For the full year 2017, GoDaddy raised its unlevered free cash flow expectations to a range of $475 to $485 million, representing approximately 35% growth at the midpoint versus the approximately $357 million in unlevered free cash flow generated in 2016.

Assuming continued organic growth in 2018, along with one incremental quarter of contribution from HEG, and expected acquisition synergies, GoDaddy expects unlevered free cash flow of $600 million next year.

Our consolidated financial statements are prepared in accordance with generally accepted accounting principles in the United States (GAAP). We do not provide reconciliations from non-GAAP guidance to GAAP, because projections of changes in individual balance sheet amounts are not possible without unreasonable effort, and presentation of such reconciliations would imply an inappropriate degree of precision. Our reported results provide reconciliations of non-GAAP financial measures to their nearest GAAP equivalents.

Quarterly Conference Call and Webcast

GoDaddy will host a conference call and webcast to discuss second quarter 2017 results at 5:00 p.m. Eastern Time on August 8, 2017. To hear the call, dial (877) 648-7976 in the United States or (617) 826-1698 from international locations, with passcode 52323850. A live webcast of the call, together with a slide presentation including supplemental financial information and reconciliations of certain non-GAAP measures to their nearest comparable GAAP measures, will be available through GoDaddy's Investor Relations website at https://investors.godaddy.net. Following the call, a recorded replay of the webcast will be available on the website.

GoDaddy Inc. uses its Investor Relations website at https://investors.godaddy.net as a means of disclosing material non-public information and for complying with its disclosure obligations under Regulation FD. Accordingly, investors should monitor GoDaddy's Investor Relations website, in addition to following press releases, Securities and Exchange Commission (SEC) filings, public conference calls and webcasts.

Forward-Looking Statements

This press release contains forward-looking statements which are subject to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. These statements are based on estimates and information available to us at the time of this press release and are not guarantees of future performance. Statements in this release involve risks, uncertainties and assumptions. If the risks or uncertainties materialize or the assumptions prove incorrect, our results may differ materially from those expressed or implied by such forward-looking statements. All statements other than statements of historical fact could be deemed forward-looking statements, including, but not limited to: launches of new or adoption and expansion of existing products or services, any projections of product or service availability, technology developments, customer growth, addressable market size, market acceptance of products or other future events; any statements about historical results that may suggest future trends for our business; any statements regarding our plans, strategies or objectives with respect to future operations, including international expansion plans; any statements regarding integration of recent or planned acquisitions, any statements regarding our future financial results; statements concerning GoDaddy's ability to integrate its acquisition of HEG, and the projected impact of the acquisition on GoDaddy's business and results of operations; statements regarding GoDaddy's proposed sale of HEG's PlusServer business and GoDaddy's ability to repay its indebtedness; and any statements of assumptions underlying any of the foregoing.

Actual results could differ materially from our current expectations as a result of many factors, including, but not limited to: the unpredictable nature of our rapidly evolving market; fluctuations in our financial and operating results; our rate of growth; interruptions or delays in our service or our web hosting; breaches of our security measures; the impact of any previous or future acquisitions; our ability to continue to release, and gain customer acceptance of, our existing and future products and services; our ability to manage our growth; our ability to hire, retain and motivate employees; our ability to integrate and execute on our plans for HEG and HEG's PlusServer business; the effects of competition; technological, regulatory and legal developments; intellectual property litigation; and developments in the economy, financial markets and credit markets.

Additional risks and uncertainties that could affect GoDaddy's financial results are included in the other filings we make with the SEC from time to time, including the risks described under the captions "Risk Factors" and "Management's Discussion and Analysis of Financial Condition and Results of Operations," in the Company's Annual Report on Form 10-K for the year ended December 31, 2016 and the risk factors described the Company's Current Report on Form 8-K filed May 3, 2017, which are available on the Company's website at https://investors.godaddy.net and on the SEC's website at www.sec.gov. Additional information will also be set forth in other filings that the Company makes with the SEC from time to time. Risks related to HEG also include retention of customers and employees and GoDaddy's ability to integrate HEG into GoDaddy and complete the divestiture of the PlusServer business. All forward-looking statements in this press release are based on information available to GoDaddy as of the date hereof. GoDaddy does not assume any obligation to update the forward-looking statements provided to reflect events that occur or circumstances that exist after the date on which they were made.

Non-GAAP Financial Measures and Other Operating Metrics

In addition to our results determined in accordance with GAAP, this press release includes Total Bookings and ARPU, as operating metrics, and financial measures defined as "non-GAAP financial measures" by the SEC, including Unlevered Free Cash Flow and Net Debt. These measures may be different from non-GAAP financial measures used by other companies in our industry, as those other companies may calculate their non-GAAP financial measures differently, particularly related to adjustments for acquisition accounting.

We believe these non-GAAP financial measures are useful as a supplement in evaluating our ongoing operational performance and enhancing an overall understanding of our past financial performance. The non-GAAP financial measures included in this release should not be considered in isolation from, or as a substitute for, financial information prepared in accordance with GAAP. A reconciliation between each non-GAAP financial measure and its nearest GAAP equivalent is included in this release following the financial statements. We use both GAAP and non-GAAP measures to evaluate and manage our operations.

Total bookings. Total bookings represents cash receipts from the sale of products to customers in a given period adjusted for products where we recognize revenue on a net basis and without giving effect to certain adjustments, primarily net refunds granted in the period. Total bookings provides valuable insight into the sales of our products and the performance of our business since we typically collect payment at the time of sale and recognize revenue ratably over the term of our customer contracts. We report total bookings without giving effect to refunds granted in the period because refunds often occur in periods different from the period of sale for reasons unrelated to the marketing efforts leading to the initial sale. Accordingly, by excluding net refunds, we believe total bookings reflects the effectiveness of our sales efforts in a given period.

ARPU. We calculate ARPU as total revenue during the preceding 12 month period divided by the average of the number of total customers at the beginning and end of the period. ARPU provides insight into our ability to sell additional products to customers, though the impact to date has been muted due to our continued growth in total customers.

Unlevered Free Cash Flow. Unlevered free cash flow is a measure of our liquidity used by management to evaluate our business prior to the impact of our capital structure and after tax distributions required by Desert Newco's LLC agreement and purchases of property and equipment, such as data center and infrastructure investments, that can be used by us for strategic opportunities and strengthening our balance sheet. However, given our debt obligations, unlevered free cash flow does not represent residual cash flow available for discretionary expenses.

Net Debt. We define net debt as total debt less cash and cash equivalents and short-term investments. Total debt consists of the current portion of long-term debt plus long-term debt, unamortized original issue discounts and unamortized debt issuance costs. We believe the presentation of net debt provides useful information to investors because our management reviews net debt as part of its management of our overall liquidity, financial flexibility, capital structure and leverage. Furthermore, certain analysts and debt rating agencies monitor our net debt as part of their assessments of our business.

About GoDaddy

GoDaddy powers the world's largest cloud platform dedicated to small, independent ventures. With nearly 17 million customers worldwide and over 72 million domain names under management, GoDaddy is the place people come to name their idea, build a professional website, attract customers and manage their work. Our mission is to give our customers the tools, insights and the people to transform their ideas and personal initiative into success. To learn more about the company visit www.GoDaddy.com.


                                 
    GoDaddy Inc.
    Condensed Consolidated Statements of Operations (unaudited)
    (In millions, except share amounts in thousands and per share amounts)


                                                                Three Months Ended                              Six Months Ended
                                                                     June 30,                                       June 30,

                                                               2017                   2016                      2017                   2016
                                                               ----                   ----                      ----                   ----

    Revenue:

    Domains                                                            $263.3                                          $229.8                                          $504.1           $448.7

    Hosting and presence                                      214.9                              167.5                               393.2                               327.9

    Business applications                                      79.6                               58.9                               150.2                               113.3
                                                               ----                               ----                               -----                               -----

    Total revenue                                             557.8                              456.2                             1,047.5                               889.9

    Costs and operating expenses(1):

    Cost of revenue (excluding
     depreciation and amortization)                           196.4                              162.1                               373.2                               316.5

    Technology and development                                 90.1                               70.2                               170.3                               141.9

    Marketing and advertising                                  62.5                               60.0                               129.9                               117.5

    Customer care                                              75.4                               62.1                               142.4                               123.8

    General and administrative(2)                              71.8                               52.8                               132.8                               101.0

    Depreciation and amortization                              55.5                               39.3                                87.1                                78.2
                                                               ----                                                                  ----

    Total costs and operating expenses                        551.7                              446.5                             1,035.7                               878.9
                                                              -----                              -----                             -------                               -----

    Operating income                                            6.1                                9.7                                11.8                                11.0

    Interest expense                                         (22.0)                            (14.3)                             (34.8)                             (28.6)

    Tax receivable agreements
     liability adjustment                                      32.0                              (6.1)                               37.0                              (10.7)

    Loss on debt extinguishment                                   -                                 -                              (1.7)                                  -

    Other income (expense), net                                 2.7                              (0.8)                                4.4                               (0.1)
                                                                ---                               ----                                 ---                                ----

    Income (loss) from continuing
     operations before income taxes                            18.8                             (11.5)                               16.7                              (28.4)

    Benefit (provision) for income
     taxes                                                      4.6                                0.4                                 3.6                               (1.0)
                                                                ---                                ---                                 ---                                ----

    Income (loss) from continuing
     operations                                                23.4                             (11.1)                               20.3                              (29.4)

    Loss from discontinued operations,
     net of income taxes                                      (5.3)                                 -                              (5.3)                                  -
                                                               ----                                ---                               ----                                 ---

    Net income (loss)                                          18.1                             (11.1)                               15.0                              (29.4)

    Less: net loss attributable to
     non-controlling interests                                (2.7)                             (2.2)                              (6.4)                             (10.0)
                                                               ----                               ----                                ----                               -----

    Net income (loss) attributable to
     GoDaddy Inc.                                                       $20.8                                          $(8.9)                                          $21.4          $(19.4)
                                                                        =====                                           =====                                           =====           ======

    Net income (loss) attributable to GoDaddy Inc.
     per share of Class A common stock -basic:

    Continuing operations                                               $0.25                                         $(0.11)                                          $0.28          $(0.26)

    Discontinued operations                                           $(0.05)                                    $         -                                        $(0.06)       $       -
                                                                       ======                                   ===       ===                                         ======      ===     ===

    Net income (loss) attributable to
     GoDaddy Inc.                                                       $0.20                                         $(0.11)                                          $0.22          $(0.26)
                                                                        =====                                          ======                                           =====           ======

    Net income (loss) attributable to GoDaddy Inc.
     per share of Class A common stock -diluted:

    Continuing operations                                               $0.13                                         $(0.11)                                          $0.11          $(0.26)

    Discontinued operations                                           $(0.03)                                    $         -                                        $(0.03)       $       -
                                                                       ======                                   ===       ===                                         ======      ===     ===

    Net income (loss) attributable to
     GoDaddy Inc.                                                       $0.10                                         $(0.11)                                          $0.08          $(0.26)
                                                                        =====                                          ======                                           =====           ======

    Weighted-average shares of Class A common stock
     outstanding:

    Basic                                                   101,800                             79,872                              95,734                              73,853
                                                            =======                             ======                              ======                              ======

    Diluted                                                 176,716                             79,872                             177,796                              73,853
                                                            =======                             ======                             =======                              ======


    (1) Costs and operating expenses include equity-based compensation expense as follows:

    Technology and development                                           $8.9                                            $4.4                                           $17.3             $9.9

    Marketing and advertising                                   1.5                                1.6                                 3.2                                 3.5

    Customer care                                               1.2                                0.6                                 1.6                                 1.4

    General and administrative                                  7.4                                4.2                                13.3                                 8.0


    (2)              General and administrative
                     expenses for the three and six
                     months ended June 30, 2017
                     includes acquisition and
                     integration-related expenses of
                     $13.7 million and $17.2 million,
                     respectively, and for the three
                     and six months ended June 30,
                     2016 includes $0.8 million and
                     $1.2 million, respectively.
                     General and administrative
                     expenses for the three and six
                     months ended June 30, 2017
                     include financing-related fees
                     of $0 and $3.2 million related to
                     our February 2017 debt
                     modification. There were no
                     financing-related fees in 2016.


          
    GoDaddy Inc.
    Condensed Consolidated Balance Sheets (unaudited)
    (In millions, except per share amounts)


                                                      June 30,                December 31,

                                                           2017                        2016
                                                           ----                        ----

    Assets

    Current assets:

    Cash and cash equivalents                                        $578.8                                         $566.1

    Short-term investments                                 12.4                                     6.6

    Accounts and other receivables                         17.4                                     8.0

    Registry deposits                                      21.8                                    20.6

    Prepaid domain name registry
     fees                                                 357.0                                   307.0

    Prepaid expenses and other
     current assets                                        55.5                                    24.5

         Assets of business held for
          sale                                            562.1                                       -
                                                          -----                                     ---

    Total current assets                                1,605.0                                   932.8

    Property and equipment, net                           297.0                                   231.0

    Prepaid domain name registry
     fees, net of current portion                         186.7                                   172.1

    Goodwill                                            2,820.9                                 1,718.4

    Intangible assets, net                              1,332.3                                   716.5

    Other assets                                           12.0                                    16.1
                                                           ----                                    ----

    Total assets                                                   $6,253.9                                       $3,786.9
                                                                   ========                                       ========

    Liabilities and stockholders'
     equity

    Current liabilities:

    Accounts payable                                                  $66.4                                          $61.7

    Accrued expenses and other
     current liabilities                                  333.4                                   143.0

    Payable to related parties for
     tax distributions                                        -                                   10.0

    Deferred revenue                                    1,217.0                                 1,043.5

    Long-term debt                                        580.8                                     4.0

    Liabilities of business held
     for sale                                             126.5                                       -
                                                          -----                                     ---

    Total current liabilities                           2,324.1                                 1,262.2

    Deferred revenue, net of
     current portion                                      584.3                                   532.7

    Long-term debt, net of
     current portion                                    2,419.1                                 1,035.7

    Payable to related parties
     pursuant to tax receivable
     agreements                                           186.3                                   202.6

    Deferred tax liabilities                              180.6                                       -

    Other long-term liabilities                            64.5                                    39.5

    Commitments and contingencies

    Stockholders' equity:

    Preferred stock, $0.001 par
     value                                                    -                                      -

    Class A common stock, $0.001
     par value                                              0.1                                     0.1

    Class B common stock, $0.001
     par value                                              0.1                                     0.1

    Additional paid-in capital                            435.3                                   608.3

    Accumulated deficit                                  (27.3)                                 (48.7)

    Accumulated other
     comprehensive income (loss)                         (22.8)                                    2.7
                                                          -----                                     ---

    Total stockholders' equity
     attributable to GoDaddy Inc.                         385.4                                   562.5

    Non-controlling interests                             109.6                                   151.7
                                                          -----                                   -----

    Total stockholders' equity                            495.0                                   714.2
                                                          -----                                   -----

    Total liabilities and
     stockholders' equity                                          $6,253.9                                       $3,786.9
                                                                   ========                                       ========


            
    GoDaddy Inc.
    Condensed Consolidated Statements of Cash Flows (unaudited)
    (In millions)


                                                              Six Months Ended
                                                                  June 30,

                                                           2017                          2016
                                                           ----                          ----

    Operating
     activities

    Net
     income
     (loss)                                                         $15.0                           $(29.4)

     Adjustments
     to                                             activities:
     reconcile
     net
     income
     (loss)
     to net
     cash
     provided
     by
     operating

     Depreciation
     and
     amortization                                          87.1                            78.2

    Equity-
     based
     compensation                                          35.4                            22.8

    Tax
     receivable
     agreements
     liability
     adjustment                                          (37.0)                           10.7

    Other                                                   1.5                             6.3

    Changes
     in
     operating
     assets
     and
     liabilities,
     net of
     amounts
     acquired:

    Registry
     deposits                                             (0.2)                          (2.3)

    Prepaid
     domain
     name
     registry
     fees                                                (26.8)                         (24.7)

    Deferred
     revenue                                              161.9                           130.0

    Other
     operating
     assets
     and
     liabilities                                            3.0                             6.1
                                                            ---                             ---

    Net cash
     provided
     by
     operating
     activities                                           239.9                           197.7

    Investing
     activities

    Purchases
     of short-
     term
     investments                                          (6.4)                         (10.5)

     Maturities
     of
     short-
     term
     investments                                            0.6                             5.4

    Business
     acquisitions,
     net of
     cash
     acquired                                         (1,871.2)                         (41.3)

    Purchases
     of
     property
     and
     equipment,
     excluding
     improvements                                        (33.7)                         (24.6)

    Purchases
     of
     leasehold
     and
     building
     improvements                                         (2.8)                          (2.0)

    Net cash
     used in
     investing
     activities                                       (1,913.5)                         (73.0)

    Financing
     activities

    Proceeds
     received
     from:

     Acquisition
     Term
     Loan                                               1,421.4                               -

    Bridge
     Loan                                                 531.7                               -

    Stock
     option
     exercises                                             33.3                            23.3

    Sale of
     Class A
     common
     stock,
     net of
     expenses                                              21.7                               -

    Issuance
     of Class
     A common
     stock
     under
     employee
     stock
     purchase
     plan                                                   9.2                               -

    Payments
     made
     for:

     Repurchases
     of LLC
     Units                                              (275.0)                              -

     Financing-
     related
     costs                                               (38.9)                              -

     Distributions
     to
     holders
     of LLC
     Units                                               (10.0)                         (10.8)

    Repayment
     of term
     loan                                                 (2.7)                          (5.5)

    Capital
     leases
     and
     other
     financing
     obligations                                          (6.2)                          (7.6)
                                                           ----                            ----

    Net cash
     provided
     by (used
     in)
     financing
     activities                                         1,684.5                           (0.6)
                                                        -------                            ----

    Effect of
     exchange
     rate
     changes
     on cash
     and cash
     equivalents                                            1.8                               -
                                                            ---                             ---

    Net
     increase
     in cash
     and cash
     equivalents                                           12.7                           124.1

    Cash and
     cash
     equivalents,
     beginning
     of
     period                                               566.1                           348.0
                                                          -----                           -----

    Cash and
     cash
     equivalents,
     end of
     period                                                        $578.8                            $472.1
                                                                   ======                            ======

Reconciliation of Non-GAAP Financial Measures and Other Operating Metric

The following tables reconcile the most directly comparable GAAP financial measure to each non-GAAP financial measure and other operating metric:


                                                Three Months Ended                           Six Months Ended
                                                     June 30,                                    June 30,

                                               2017                2016                 2017                    2016
                                               ----                ----                 ----                    ----


                                                                          (in millions)

    Total Bookings:

    Total revenue                                       $557.8                                  $456.2               $1,047.5                                     $889.9

    Change in
     deferred revenue                          66.1                            47.7                           159.8      131.0

    Net refunds                                41.8                            35.0                            81.7       73.4

    Other                                       1.8                           (0.3)                            3.3        2.1
                                                ---                            ----                             ---        ---

    Total bookings                                      $667.5                                  $538.6               $1,292.3                                   $1,096.4
                                                        ======                                  ======               ========                                   ========



                                               Three Months Ended                       Six Months Ended
                                                    June 30,                                June 30,

                                               2017                2016                 2017                    2016
                                               ----                ----                 ----                    ----


                                                                       (in millions)

    Unlevered Free Cash Flow:

    Net cash provided
     by operating
     activities                                         $113.3                                   $92.4                 $239.9                                     $197.7

    Impact of
     discontinued
     operations                               (3.0)                              -                          (3.0)         -

    Cash paid for
     interest                                  25.9                            11.7                            34.7       23.3

    Cash paid for
     acquisition and
     sponsor-related
     costs                                     18.5                             0.1                            24.0        0.4

    Capital
     expenditures                            (16.7)                         (14.6)                         (36.5)    (26.6)

    Cash paid for
     tax-related
     distributions                            (3.0)                          (5.7)                         (10.0)    (10.3)
                                               ----                            ----                           -----      -----

    Unlevered free
     cash flow                                          $135.0                                   $83.9                 $249.1                                     $184.5
                                                        ======                                   =====                 ======                                     ======



                                                                                                                             June 30, 2017

                                                                                                                     Actual                Proforma(1)


                                                                                                                             (in millions)

    Net Debt:

    Current portion of long-term debt                   $580.8                                   $10.3

    Long-term debt                                                                                                   2,419.1                            2,419.1

    Unamortized original issue discount on long-term debt                                                               35.3                               34.2

    Unamortized debt issuance costs                                                                                     30.1                               24.8
                                                                                                                        ----                               ----

    Total debt                                                                                                       3,065.3                            2,488.4

    Less: Cash and cash equivalents                                                                                  (578.8)                           (407.6)

    Less: Short-term investments                                                                                      (12.4)                            (12.4)
                                                                                                                       -----                              -----

    Net debt                                          $2,474.1                                $2,068.4
                                                      ========                                ========



    (1)              Assumes net
                     proceeds from
                     the sale of
                     PlusServer,
                     after
                     transaction
                     costs and
                     taxes, of
                     approximately
                     $399 million
                     along with
                     cash on hand
                     are used to
                     retire our
                     short-term
                     bridge loan
                     of $571
                     million as of
                     June 30,
                     2017.
                     Proceeds and
                     bridge loan
                     converted to
                     USD based on
                     the June 30,
                     2017 Euro to
                     U.S. dollar
                     exchange rate
                     of 1.141.

Shares Outstanding

Shares of Class B common stock do not share in our earnings and are not participating securities. Total shares of common stock outstanding are as follows:


                         June 30, 2017              June 30, 2016
                         -------------              -------------


                                     (in thousands)

    Shares Outstanding:

    Class A common stock       110,751                             82,042

    Class B common stock        53,994                             79,258
                                ------                             ------

    Total common stock
     outstanding               164,745                            161,300

    Effect of dilutive
     securities(1)              10,157                             14,600
                                ------                             ------

                               174,902                            175,900
                               =======                            =======



    (1)              In periods in
                     which we have a
                     net loss, the
                     impact of
                     potentially
                     dilutive
                     securities is
                     excluded from the
                     calculation of
                     earnings per
                     share because the
                     effect would be
                     antidilutive.

Source: GoDaddy Inc.

© 2017 GoDaddy Inc. All Rights Reserved.

http://photos.prnewswire.com/prnvar/20150330/195302LOGO

View original content:http://www.prnewswire.com/news-releases/godaddy-reports-continued-strong-growth-in-second-quarter-300501381.html

SOURCE GoDaddy Inc.