Shutterstock Reports Third Quarter 2020 Financial Results

NEW YORK, Oct. 27, 2020 /PRNewswire/ -- Shutterstock, Inc. (NYSE: SSTK) (the "Company"), a leading global technology company offering a creative platform for high-quality content, tools and services, today announced financial results for the third quarter ended September 30, 2020.

Commenting on the Company's performance, Stan Pavlovsky, the Company's Chief Executive Officer, said, "Shutterstock had a tremendous third quarter and I am pleased with the acceleration in revenue growth and the momentum in our subscription products. Our margins have improved significantly, providing us the confidence to make further investments in product innovation and sales and marketing to enable us to capitalize on the improving demand environment."

Third Quarter 2020 highlights compared to Third Quarter 2019:

Key Operating Metrics

    --  Subscribers increased 39%, to 255,000.
    --  Subscriber revenue increased 12% to $67.6 million.
    --  Average revenue per customer, increased 0.3% to $328.
    --  Paid downloads decreased 6% to 43.4 million.
    --  Revenue per download increased by $0.39 to $3.79.
    --  Image collection expanded 18% to approximately 350 million images.
    --  Footage collection expanded 25% to approximately 20 million clips.

Financial Highlights

    --  Revenue increased 4% to $165.2 million. On a constant currency basis,
        revenue increased 3%.
    --  Income from operations increased by $26.2 million to $29.3 million.
    --  Net income increased by $17.6 million to $22.6 million.
    --  Adjusted EBITDA increased by $25.8 million to $47.4 million.
    --  Diluted EPS increased by $0.48 to $0.62 per share.
    --  Adjusted net income per diluted share increased by $0.51 to $0.80 per
        share.

SHUTTERSTOCK INVESTOR RELATIONS MICRO SITE

Accessible at content.shutterstock.com/investor-report/index.html

THIRD QUARTER RESULTS

Revenue

Third quarter revenue of $165.2 million increased $6.1 million or 4% as compared to 2019. Revenue generated through our E-commerce sales channel increased 7% as compared to the third quarter of 2019, to $102.8 million, and represented 62% of total revenue in the third quarter of 2020. Revenue from our Enterprise sales channel decreased 1% as compared to the third quarter of 2019, to $62.4 million, and represented 38% of third quarter revenue in 2020.

On a constant currency basis, revenue increased 3% in the third quarter of 2020 as compared to the third quarter of 2019. On a constant currency basis, E-commerce revenue increased by 6% in the third quarter of 2020, as compared to the third quarter of 2019. Foreign currency fluctuations did not have a significant impact on Enterprise revenues in the third quarter of 2020, as compared to the third quarter of 2019.

Net income and Income per diluted share

Net income of $22.6 million, increased $17.6 million as compared to $4.9 million for the third quarter in 2019. Net income per diluted share was $0.62, as compared to $0.14 for the same period in 2019. This increase is due primarily to our margin expansion initiatives, which have resulted in lower operating expenses, and, in part, to our increased revenue in the third quarter of 2020, as compared to the third quarter of 2019.

Adjusted net income per diluted share was $0.80 as compared to $0.29 for the third quarter of 2019, an increase of $0.51 per diluted share.

Adjusted EBITDA

Adjusted EBITDA of $47.4 million for the third quarter of 2020 increased by $25.8 million, or 120%, as compared to the third quarter of 2019, due primarily to our margin expansion initiatives, and, in part, to our increased revenue. The adjusted EBITDA margin increased to 28.7% from 13.6% in the third quarter of 2019.

LIQUIDITY

Our cash and cash equivalents increased by $72.0 million to $383.1 million at September 30, 2020, as compared with $311.2 million as of June 30, 2020. This increase was driven by $63.9 million of net cash provided by our operating activities and $16.6 million provided by financing activities, partially offset by $6.7 million used in investing activities. Net cash provided by our operating activities was favorably affected by our increased operating income, in addition to changes in the timing of payments pertaining to operating expenses. Cash used in investing activities primarily consists of $6.3 million related to capital expenditures. Cash provided by financing activities consists primarily of $23.2 million of net proceeds from the Stock Offering, partially offset by $6.1 million related to the payment of the quarterly cash dividend.

Free cash flow was $57.0 million for the third quarter of 2020, an increase of $33.2 million from the third quarter of 2019. This change was primarily driven by higher cash flows from operating activities.

QUARTERLY CASH DIVIDEND

The Company declared and paid cash dividends of $0.51 per common share, or $18.2 million during the nine months ended September 30, 2020.

On October 19, 2020, the Board of Directors declared a dividend of $0.17 per share of outstanding common stock, payable on December 16, 2020 to stockholders of record at the close of business on December 3, 2020.

STOCK OFFERING

On August 14, 2020, the Company completed an offering (the "Stock Offering"), whereby 2,580,000 shares of our common stock were sold to the public at a price to the public of $48.50 per share. The Company sold 516,000 shares of common stock in the Stock Offering and its Founder and Executive Chairman of the Board sold 2,064,000 shares of common stock in the Stock Offering. The Company received net proceeds from the shares sold, of approximately $23.2 million, after deducting underwriting discounts and commissions and offering expenses payable. The Company did not receive any proceeds from the shares sold by the Company's Founder and Executive Chairman of the Board.

KEY OPERATING METRICS


                                                                             Three Months Ended September 30,



                                                                    2020                     2019






     Subscribers (end of period)(1)                             255,000                            184,000



     Subscriber revenue (in millions)(2)                                $
         67.6                          $
      60.1





     Average revenue per customer (trailing twelve months)(3)            $
         328                           $
      327



     Paid downloads (in millions)(4)                               43.4                               46.3



     Revenue per download (5)                                     $3.79                              $3.40



     Content in our collection (end of period, in millions)(6):



     Images                                                         350                                297



     Footage clips                                                   20                                 16



               (1) Subscribers is defined as those
                customers who purchase one or more of
                our monthly recurring products for a
                continuous period of at least three
                months, measured as of the end of the
                reporting period.




               (2) Subscriber revenue is defined as the
                revenue generated from subscribers
                during the period.




               (3) Average revenue per customer is
                calculated by dividing total revenue for
                the trailing twelve-month period by
                customers.  Customers is defined as
                total active, paying customers that
                contributed to total revenue over the
                trailing twelve-month period.




               (4) Paid downloads is the number of
                downloads that our customers make in a
                given period of our photographs,
                vectors, illustrations, footage or music
                tracks. Paid downloads exclude custom
                content and downloads of content that
                are offered to customers for no charge,
                including our free image of the week.




               (5) Revenue per download is the amount of
                content-related revenue recognized in a
                given period divided by the number of
                paid downloads in that period excluding
                revenue from custom content and the
                impact of revenue that is not derived
                from or associated with content
                licenses.




               (6) Represents approved images
                (photographs, vectors and illustrations)
                and footage (in number of clips) in our
                library on shutterstock.com at the end
                of the period. This collection metric
                excludes content that is not uploaded
                directly to our site but is available
                for license by our customers through an
                application program interface, custom
                content and certain content that may be
                licensed for editorial use only.

NON-GAAP FINANCIAL MEASURES

To supplement Shutterstock's consolidated financial statements presented in accordance with the accounting principles generally accepted in the United States, or GAAP, Shutterstock's management considers certain financial measures that are not prepared in accordance with GAAP, collectively referred to as non-GAAP financial measures, including adjusted EBITDA, adjusted net income, revenue growth (including by distribution channel) on a constant currency basis, adjusted EBITDA margin, billings and free cash flow.

Shutterstock defines adjusted EBITDA as net income adjusted for depreciation and amortization, non-cash equity-based compensation, foreign currency transaction gains and losses, expenses related to long-term incentives and contingent consideration related to acquisitions, interest income and expense and income taxes; adjusted net income as net income adjusted for the impact of non-cash equity-based compensation, the amortization of acquisition-related intangible assets, expenses related to long-term incentives and contingent consideration related to acquisitions and the estimated tax impact of such adjustments; revenue growth (including by distribution channel) on a constant currency basis as the increase in current period revenues over prior period revenues, utilizing fixed exchange rates for translating foreign currency revenues for all periods in the comparison; adjusted EBITDA margin as the ratio of adjusted EBITDA to revenue; billings as revenue adjusted for the change in deferred revenue during the period; and free cash flow as cash provided by operating activities, adjusted for capital expenditures, content acquisition, and, with respect to the three months ended March 31, 2020, a payment associated with long-term incentives related to our 2017 acquisition of Flashstock. These figures have not been calculated in accordance with GAAP and should be considered in addition to results prepared in accordance with GAAP and should not be considered as a substitute for, or superior to, GAAP results. Shutterstock cautions investors that non-GAAP financial measures are not based on any standardized methodology prescribed by GAAP and are not necessarily comparable to similarly-titled measures presented by other companies.

Shutterstock's management believes that adjusted EBITDA, adjusted net income, revenue growth (including by distribution channel) on a constant currency basis, adjusted EBITDA margin, billings and free cash flow are useful to investors because these measures enable investors to analyze Shutterstock's operating results on the same basis as that used by management. Additionally, management believes that adjusted EBITDA, adjusted EBITDA margin and adjusted net income provide useful information to investors about the performance of the Company's overall business because such measures eliminate the effects of unusual or other infrequent charges that are not directly attributable to Shutterstock's underlying operating performance; and revenue growth (including by distribution channel) on a constant currency basis provides useful information to investors by eliminating the effect of foreign currency fluctuations that are not directly attributable to Shutterstock's operating performance. Management also believes that providing these non-GAAP financial measures enhances the comparability for investors in assessing Shutterstock's financial reporting. Shutterstock's management believes that free cash flow is useful for investors because it provides them with an important perspective on the cash available for strategic measures, after making necessary capital investments in property and equipment to support the Company's ongoing business operations and after excluding the impact of nonrecurring payments associated with long-term incentives related to our 2017 acquisition of Flashstock, and provides them with the same measures that management uses as the basis for making resource allocation decisions.

Shutterstock's management also uses the non-GAAP financial measures adjusted EBITDA, adjusted net income, revenue growth (including by distribution channel) on a constant currency basis, adjusted EBITDA margin, billings and free cash flow, in conjunction with GAAP financial measures, as an integral part of managing the business and to, among other things: (i) monitor and evaluate the performance of Shutterstock's business operations, financial performance and overall liquidity; (ii) facilitate management's internal comparisons of the historical operating performance of its business operations; (iii) facilitate management's external comparisons of the results of its overall business to the historical operating performance of other companies that may have different capital structures and debt levels; (iv) review and assess the operating performance of Shutterstock's management team and, together with other operational objectives, as a measure in evaluating employee compensation and bonuses; (v) analyze and evaluate financial and strategic planning decisions regarding future operating investments; and (vi) plan for and prepare future annual operating budgets and determine appropriate levels of operating investments.

Reconciliations of the differences between adjusted EBITDA, adjusted net income, billings, free cash flow, and the most comparable financial measures calculated and presented in accordance with GAAP, are presented under the headings "Reconciliation of Non-GAAP Financial Information to GAAP" and "Supplemental Financial Data" immediately following the Consolidated Balance Sheets.

EARNINGS TELECONFERENCE INFORMATION

The Company will discuss its third quarter and full year financial results during a teleconference today, October 27, 2020, at 8:30 AM ET. The conference call can be accessed in the U.S. at (844) 634-1442 or outside the U.S. at (615) 247-0239 with the conference ID# 2070437. A live audio webcast of the call will also be available simultaneously at http://investor.shutterstock.com.

Following completion of the call, a recorded replay of the webcast will be available in the investor relations section of Shutterstock's website. A telephone replay of the call will also be available until November 3, 2020 in the U.S. at (855) 859-2056 or outside the U.S. at (404) 537-3406 with the conference ID# 2070437.

Additional investor information can be accessed at http://investor.shutterstock.com.

ABOUT SHUTTERSTOCK

Shutterstock, Inc. (NYSE: SSTK), directly and through its group subsidiaries, is a leading global provider of high-quality licensed photographs, vectors, illustrations, videos and music to businesses, marketing agencies and media organizations around the world. Working with its growing community of over 1 million contributors, Shutterstock adds hundreds of thousands of images each week, and currently has more than 340 million images and more than 19 million video clips available.

Headquartered in New York City, Shutterstock has offices around the world and customers in more than 150 countries. The company's brands also include Bigstock, a value-oriented stock media offering; Shutterstock Custom, a custom content creation platform; Offset, a high-end image collection; PremiumBeat a curated royalty-free music library; and Shutterstock Editorial, a premier source of editorial images for the world's media.

For more information, please visit www.shutterstock.com and follow Shutterstock on Twitter and on Facebook.

FORWARD-LOOKING STATEMENTS

This press release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Examples of forward-looking statements include, but are not limited to, statements regarding management's future business, future results of operations or financial condition, new or planned features, products or services, management strategies, Shutterstock's expectations regarding financial outlook and future growth and profitability and statements regarding anticipated improvements in operations. You can identify forward-looking statements by words such as "may," "will," "would," "should," "could," "expect," "anticipate," "believe," "estimate," "intend," "plan" and other similar expressions. However, not all forward-looking statements contain these words. Such forward-looking statements are subject to known and unknown risks, uncertainties and other factors including risks related to any changes to or the effects on liabilities, financial condition, future capital expenditures, revenue, expenses, net income or loss, synergies and future prospects; our inability to continue to attract and retain customers and contributors to our online marketplace for creative content; competitive factors; our inability to innovate technologically or develop, market and offer new products and services; costs related to litigation or infringement claims, indemnification claims and the inability to prevent misuse of our content; our inability to increase market awareness of Shutterstock and our products and services; our inability to effectively manage our growth; our inability to grow at historic growth rates or at all; technological interruptions that impair access to our websites; assertions by third parties of infringement of intellectual property rights by Shutterstock, our inability to effectively manage risks associated with operating internationally; our exposure to foreign exchange rate risk; our inability to address risks associated with sales to large corporate customers; government regulation of the internet; increasing regulation related to the handling of personal data; actions by governments to restrict access to our products and services; our inability to effectively expand our operations into new products, services and technologies; our inability to protect the confidential information of customers; increased tax liabilities associated with our worldwide operations, including our exposure to withholding, sales and transaction tax liabilities; the effect of the Tax Cuts and Jobs Act of 2017; public health crises including the COVID-19 pandemic; general economic and political conditions worldwide, including disruption and volatility caused by COVID-19 and any resulting economic recession; our inability to successfully integrate acquisitions and the associated technology and achieve operational efficiencies; and other factors and risks discussed under the caption "Risk Factors" in our most recent Annual Report on Form 10-K, as well as in other documents that the Company may file from time to time with the Securities and Exchange Commission. As a result of such risks, uncertainties and factors, Shutterstock's actual results may differ materially from any future results, performance or achievements discussed in or implied by the forward-looking statements contained herein. The forward-looking statements contained in this press release are made only as of this date and Shutterstock assumes no obligation to update the information included in this press release or revise any forward-looking statements, whether as a result of new information, future developments or otherwise, except as required by law.


                                                                    
             
                Shutterstock, Inc.


                                                           
              
               Consolidated Statements of Operations


                                                         
              
               (In thousands, except for per share data)


                                                                        
             
                (unaudited)




                                                           Three Months Ended                                            Nine Months Ended
                                                  September 30,                                                September 30,



                                         2020                                  2019                                2020                 2019






     Revenue                                 $
              165,227                                    $
              159,079                     $
        485,742  $
        484,152





     Operating expenses:



     Cost of revenue                  60,331                                  68,635                                       193,265                 206,379



     Sales and marketing              36,655                                  45,614                                       114,872                 134,548



     Product development              10,617                                  13,533                                        36,171                  42,113



     General and administrative       28,277                                  28,114                                        83,761                  86,760




     Total operating expenses        135,880                                 155,896                                       428,069                 469,800




     Income from operations           29,347                                   3,183                                        57,673                  14,352


      Other (expense) /income, net    (1,168)                                    465                                         (506)                  1,945




     Income before income taxes       28,179                                   3,648                                        57,167                  16,297


      Provision /(Benefit) for income
       taxes                            5,597                                 (1,286)                                        11,280                     542




     Net income                               $
              22,582                                      $
              4,934                      $
        45,887   $
        15,755





     Earnings per share



     Basic                                      $
              0.63                                       $
              0.14                        $
        1.28     $
        0.45




     Diluted                                    $
              0.62                                       $
              0.14                        $
        1.27     $
        0.44





      Weighted average common shares
       outstanding:



     Basic                            35,962                                  35,309                                        35,713                  35,219




     Diluted                          36,494                                  35,541                                        36,095                  35,512


                                                            
         
                Shutterstock, Inc.


                                                          
         
             Consolidated Balance Sheets


                                                      
         
           (In thousands, except par value amount)


                                                              
          
                (unaudited)




                                                                               September 30, 2020                              December 31, 2019






     
                ASSETS



     Current assets:



     Cash and cash equivalents                                                                     $
          383,127                           $
       303,261


      Accounts receivable, net of allowance of $4,051 and
       $3,579                                                                              48,225                       47,016


      Prepaid expenses and other current assets                                            19,309                       26,703



     Total current assets                                                                450,661                      376,980



     Property and equipment, net                                                          52,686                       58,834



     Right-of-use assets                                                                  40,856                       45,453



     Intangibles assets, net                                                              24,459                       26,669



     Goodwill                                                                             88,727                       88,974



     Deferred tax assets, net                                                             14,665                       14,387



     Other assets                                                                         16,228                       19,215




     Total assets                                                                                  $
          688,282                           $
       630,512





                   LIABILITIES AND STOCKHOLDERS' EQUITY



     Current liabilities:



     Accounts payable                                                                                $
          4,109                             $
       6,104



     Accrued expenses                                                                     61,377                       53,864



     Contributor royalties payable                                                        24,976                       25,193



     Deferred revenue                                                                    144,657                      141,922



     Other liabilities                                                                    10,111                       18,811




     Total current liabilities                                                           245,230                      245,894



     Lease liabilities                                                                    42,954                       47,313



     Other non-current liabilities                                                         9,858                        9,160




     Total liabilities                                                                   298,042                      302,367



     Commitment and contingencies



     Stockholders' equity:


      Common stock, $0.01 par value; 200,000 shares
       authorized; 38,776 and 38,055 shares issued and
       36,218 and 35,497 shares outstanding as of
       September 30, 2020 and December 31, 2019,
       respectively                                                                           387                          381


      Treasury stock, at cost; 2,558 shares as of
       September 30, 2020 and December 31, 2019                                         (100,027)                   (100,027)



     Additional paid-in capital                                                          350,428                      312,824



     Accumulated other comprehensive loss                                                (9,128)                     (6,220)



     Retained earnings                                                                   148,580                      121,187




     Total stockholders' equity                                                          390,240                      328,145



      Total liabilities and stockholders' equity                                                    $
          688,282                           $
       630,512


                                                                        
              
                Shutterstock, Inc.


                                                               
              
                Consolidated Statements of Cash Flows


                                                              
              
                (In thousands, except par value amount)


                                                                            
              
                (unaudited)




                                                            Three Months Ended                                             Nine Months Ended

                                                
            
         September 30,                         
              
                September 30,



                                                 2020                            2019                                2020                  2019





                   CASH FLOWS FROM OPERATING
                    ACTIVITIES



     Net income                                       $
       22,582                                       $
              4,934                          $
          45,887      $
           15,755


      Adjustments to reconcile net
       income to net cash provided
       by operating activities:


      Depreciation and amortization             9,750                            11,992                                         31,120                       37,311



     Deferred taxes                            (899)                            (168)                                         (206)                     (1,480)


      Non-cash equity-based
       compensation                             8,285                             5,509                                         17,681                       17,884



     Bad debt expense                            500                               149                                          1,586                        (486)


      Changes in operating assets
       and liabilities:


      Accounts receivable                         144                           (2,852)                                        (3,135)                     (5,598)


      Prepaid expenses and other
       current and non-current
       assets                                   7,135                           (2,599)                                          7,184                        (655)


      Accounts payable and other
       current and non-current
       liabilities                              9,342                            11,385                                          5,297                       13,284


      Long-term incentives related
       to acquisitions                                                                                                       (7,759)


      Contributor royalties payable               657                             1,289                                          (183)                       2,348



     Deferred revenue                          6,386                               638                                          2,753                      (1,343)



      Net cash provided by
       operating activities                            $
       63,882                                      $
              30,277                         $
          100,225      $
           77,020





                   CASH FLOWS FROM INVESTING
                    ACTIVITIES


      Capital expenditures                    (6,311)                          (5,821)                                       (20,277)                     (19,547)


      Proceeds from sale of Webdam,
       net                                                                                                                                                 2,500


      Acquisition of content                    (530)                            (619)                                       (2,107)                     (1,896)


      Security deposit release                    191                              (25)                                           296



      Net cash used in investing
       activities                                     $
       (6,650)                                    $
              (6,465)                       $
          (22,088)    $
          (18,943)





                   CASH FLOWS FROM FINANCING
                    ACTIVITIES


      Net proceeds from issuance of
       common stock                            23,153                                                                          23,153


      Proceeds from exercise of
       stock options                                                             4,378                                            629                        4,596


      Cash paid related to
       settlement of employee taxes
       related to RSU vesting                   (425)                          (1,190)                                        (3,861)                     (6,371)


      Payment of cash dividend                (6,149)                                                                       (18,247)


      Net cash used in financing
       activities                                      $
       16,579                                       $
              3,188                           $
          1,674     $
           (1,775)





      Effect of foreign exchange
       rate changes on cash                   (1,841)                            (673)                                       (2,558)                     (1,758)



      Net increase in cash, cash
       equivalents and restricted
       cash                                    71,970                            26,327                                         77,253                       54,544




      Cash, cash equivalents and
       restricted cash, beginning
       of period                              311,157                           261,682                                        305,874                      233,465



      Cash, cash equivalents and
       restricted cash, end of
       period                                         $
       383,127                                     $
              288,009                         $
          383,127     $
           288,009





                   Supplemental Disclosure of
                    Cash Information:


      Cash paid for income taxes                        $
       1,840                                           $
              7                           $
          2,767       $
           1,487

Shutterstock, Inc.
Reconciliation of Non-GAAP Financial Information to GAAP
(In thousands, except per share information)

(unaudited)

Adjusted EBITDA, adjusted net income, revenue growth (including by distribution channel) on a constant currency basis, billings and free cash flow are not financial measures prepared in accordance with United States generally accepted accounting principles (GAAP). Such non-GAAP financial measures should not be construed as alternatives to any other measures of performance determined in accordance with GAAP. Investors are cautioned that non-GAAP financial measures are not based on any standardized methodology prescribed by GAAP and are not necessarily comparable to similarly-titled measures presented by other companies.


                                          Three Months Ended September 30,                 Nine Months Ended September 30,



                                  2020                     2019            2020                       2019




     Net income                       $
      22,582                                $
      4,934                                  $
      45,887  $
     15,755


      Add /(less) Non-GAAP
       adjustments:


      Depreciation and
       amortization              9,750                             11,992                          31,120                        37,311


      Non-cash equity-based
       compensation              8,285                              5,509                          17,681                        17,884


      Other adjustments, net (1) 1,168                                417                             506                           722


      Provision /(Benefit) for
       income taxes              5,597                            (1,286)                          11,280                           542



     Adjusted EBITDA                  $
      47,382                               $
      21,566                                 $
      106,474  $
     72,214



      Adjusted EBITDA margin      28.7                               13.6                  21.9
            %                         14.9
                                     %                                 %                                                           %




              (1)              Other adjustments, net includes
                                  foreign currency transaction
                                  gains and losses, expenses
                                  related to long-term incentives
                                  and contingent consideration
                                  related to acquisitions, and
                                  interest income and expense.


                                              Three Months Ended September 30,                    Nine Months Ended September 30,



                                    2020                            2019             2020               2019




     Net income                         $
        22,582                           $
       4,934                                   $
        45,887  $
       15,755


      Add /(less) Non-GAAP
       adjustments:


      Non-cash equity-based
       compensation                8,285                             5,509                   17,681                                 17,884


      Tax effect of non-cash
       equity-based
       compensation (2)          (1,947)                          (1,295)                  (4,155)                                (4,204)


      Acquisition-related
       amortization expense          531                               690                    1,613                                  3,987


      Tax effect of acquisition-
       related amortization
       expense (2)                 (125)                            (162)                   (379)                                 (869)


      Acquisition-related long-
       term incentives and
       contingent consideration
       (3)                                                           882                                                          2,668


      Tax effect of acquisition-
       related long-term
       incentives and contingent
       consideration (2)                                            (234)                                                         (708)


      Adjusted net income                $
        29,326                          $
       10,324                                   $
        60,647  $
       34,513





      Net income per diluted
       share                               $
        0.62                            $
       0.14                                     $
        1.27    $
       0.44



      Adjusted net income per
       diluted share                       $
        0.80                            $
       0.29                                     $
        1.68    $
       0.97


      Weighted average diluted
       shares                     36,494                            35,541                   36,095                                 35,512




              (2)              Tax effect reflects the estimated
                                  impact of the adjustment on the
                                  provision for income taxes.



              (3)              Represents expenses related to
                                  long-term incentives and
                                  contingent consideration related
                                  to our 2017 acquisition of
                                  Flashstock.


                                                       Three Months Ended September 30,                      Nine Months Ended September 30,



                                              2020                          2019               2020                          2019



     Total Revenues                                $
          165,227                                  $
      159,079                               $
             485,742 $
      484,152




                  Revenue growth        4
           %                                 5
            %                                              %      5
            %


                  Revenue growth on a
                   constant currency
                   basis                3
           %                                 6
            %                     1
            %                     7
            %




                  E-commerce revenues              $
          102,816                                   $
      96,233                               $
             300,716 $
      291,339


                  Revenue growth: E-
                   commerce             7
           %                                 8
            %                     3
            %                     8
            %


                  Revenue growth: E-
                   commerce on a
                   constant currency
                   basis                6
           %                                10
            %                     3
            %                    10
            %




                  Enterprise revenues               $
          62,411                                   $
      62,846                               $
             185,026 $
      192,813


                  Revenue growth:
                   Enterprise         (1)
           %                                 0
            %                   (4)
            %                     2
            %


                  Revenue growth:
                   Enterprise on a
                   constant currency
                   basis              (1)
           %                                 1
            %                   (4)
            %                     4
            %






                                                       Three Months Ended September 30,                      Nine Months Ended September 30,



                                              2020                          2019               2020                          2019



     Net cash provided by
      operating activities                          $
          63,882                                   $
      30,277                               $
             100,225  $
      77,020


     Capital expenditures                  (6,311)                                     (5,821)                        (20,277)                        (19,547)


     Content acquisition                     (530)                                       (619)                         (2,107)                         (1,896)


     Payments associated
      with long-term
      incentives related
      to acquisitions                                                                                                    7,759



     Free cash flow                                 $
          57,041                                   $
      23,837                                $
             85,600  $
      55,577


                                                                                           
              
            Shutterstock, Inc.


                                                                                      
              
            Supplemental Financial Data


                                                                                              
             
             (unaudited)





      Historical Operating Metrics






                                                                    
        
             Three Months Ended



                                    9/30/20            6/30/20        3/31/20                                       12/31/19          9/30/19             6/30/19





      Subscribers (end of
       period, in thousands)
       (1)                             255                     223                                                        209                        194          184             173


      Subscriber revenue (in
       millions) (2)                         $
       67.6                         $
             62.7                                                 $
       63.9                $
       60.5       $
       60.1  $
       57.9




      Average revenue per
       customer (trailing
       twelve months) (3)                     $
       328                          $
             326                                                  $
       329                 $
       330        $
       327   $
       325


      Paid downloads (in
       millions) (4)                   43.4                    44.0                                                       46.8                       47.7         46.3            46.6


      Revenue per download
       (5)                                  $
       3.79                         $
             3.61                                                 $
       3.42                $
       3.44       $
       3.40  $
       3.44


      Content in our
       collection (end of
       period, in millions):
       (6)



     Images                            350                     340                                                        330                        314          297             280


      Footage clips                      20                      19                                                         18                         17           16              15



     
                Revenue by Sales Channel and Billings(7)




                                                                                          
           
           Three Months Ended



                                                          9/30/20            6/30/20          3/31/20                        12/31/19   9/30/19              6/30/19



                                                                                            
           
           (in millions)


      E-commerce revenue                                          $
       102.8                           $
            98.2                             $
       99.7               $
     100.9       $
      96.2    $
        97.0


      Enterprise revenue                                     62.4                    61.1                                          61.5                 65.5         62.8          64.7


      Total revenue                                               $
       165.2                          $
            159.2                            $
       161.3               $
     166.4      $
      159.1   $
        161.7





      Change in total
       deferred revenue                                             $
       6.4                          $
            (0.7)                           $
       (3.0)                $
     4.4        $
      0.4   $
        (0.2)


      Total billings                                              $
       171.7                          $
            158.6                            $
       158.2               $
     170.8      $
      159.5   $
        161.5




              (1)              Subscribers is defined as those customers
                                  who purchase one or more of our monthly
                                  recurring products for a continuous
                                  period of at least three months,
                                  measured as of the end of the reporting
                                  period.



              (2)              Subscriber revenue is defined as the
                                  revenue generated from subscribers
                                  during the period.



              (3)              Average revenue per customer is
                                  calculated by dividing total revenue for
                                  the trailing twelve-month period by
                                  customers.  Customers is defined as
                                  total active, paying customers that
                                  contributed to total revenue over the
                                  trailing twelve-month period.



              (4)              Paid downloads is the number of downloads
                                  that our customers make in a given
                                  period of our photographs, vectors,
                                  illustrations, footage or music tracks.
                                  Paid downloads exclude custom content
                                  and downloads of content that are
                                  offered to customers for no charge,
                                  including our free image of the week.



              (5)              Revenue per download is defined as the
                                  amount of revenue recognized in a given
                                  period divided by the number of paid
                                  downloads in that period excluding
                                  revenue from custom content and the
                                  impact of revenue that is not derived
                                  from or associated with content
                                  licenses.



              (6)              Represents approved images (photographs,
                                  vectors and illustrations) and footage
                                  (in number of clips) in our library on
                                  shutterstock.com at the end of the
                                  period. This collection metric excludes
                                  content that is not uploaded directly to
                                  our site but is available for license by
                                  our customers through an application
                                  program interface, custom content and
                                  certain content that may be licensed for
                                  editorial use only.



              (7)              Certain amounts in the table may not foot
                                  due to rounding.

View original content to download multimedia:http://www.prnewswire.com/news-releases/shutterstock-reports-third-quarter-2020-financial-results-301159978.html

SOURCE Shutterstock, Inc.