image
Consumer Cyclical - Specialty Retail - NYSE - US
$ 38.22
-1.47 %
$ 4.79 B
Market Cap
-8.49
P/E
EARNINGS CALL TRANSCRIPT
EARNINGS CALL TRANSCRIPT 2017 - Q2
image
Executives

Julia Donnelly - Head, IR Niraj Shah - Co-Founder, Co-Chairman, CEO and President Michael Fleisher - CFO Steven Conine - Co-Founder and Co-Chairman.

Analysts

Seth Basham - Wedbush Securities Peter Keith - Piper Jaffray John Blackledge - Cowen Justin Post - Merrill Lynch Adrienne Yih - Wolfe Research Charles Grom - Gordon Haskett Chris Horvers - JPMorgan.

Operator

Good morning ladies and gentlemen. My name is Emily and I will be your host operator on this call. All lines have been placed on mute to prevent any background noise. After the speakers' remarks, there will be a Question-and-Answer Session. [Operator Instructions].

At this time, I would like to introduce Julia Donnelly, Director of Investor Relations and Strategic Finance at Wayfair. Please go ahead. .

Julia Donnelly

Good morning and thank you for joining us. Today, we will review our second quarter 2017 results. With me are, Niraj Shah, Co-Founder, Chief Executive Officer and Co-Chairman; and Michael Fleisher, Chief Financial Officer. Steve Conine, Co-Founder and Co-Chairman is joining us remotely by phone.

We will all be available for Q&A following today's prepared remarks. I'd like to remind you that we will be making forward-looking statements during this call regarding future events and financial performance, including guidance for the third quarter of 2017.

We cannot guarantee that any forward-looking statement will be accurate, although we believe that we have been reasonable in our expectations and assumptions.

Our 10-K for 2016 and our subsequent SEC filings identify certain factors that could cause the company's actual results to differ materially from those projected in any forward-looking statements made today.

Except as required by law, we undertake no obligation to publicly update or revise these statements whether as a result of any new information, future events or otherwise. Also, please note that during this call, we will discuss certain non-GAAP financial measures as we review the company's performance.

These non-GAAP financial measures should not be considered replacements for and should be read together with GAAP results.

Please refer to the Investor Relations section of our website to obtain a copy of our earnings release which contains descriptions of our non-GAAP financial measures and reconciliations of non-GAAP measures to the nearest comparable GAAP measures. This call is being recorded and a webcast will be available for replay on our IR website.

Now I would like to turn the call over to Niraj..

Niraj Shah Co-Founder, Co-Chairman, President & Chief Executive Officer

Thanks, Julia and thank you all for joining us this morning. Our second quarter result were very strong. On our last call, we talked about being thrilled with the momentum in our business both in terms of revenue growth and profitability and I’m pleased to report that those trends have continued.

In Q2, we generated $1,102 billion in direct retail revenue, up 46% year-over-year and $1,123 million in total net revenue up 43% year-over-year. This represents year-over-year dollar growth of approximately $350 million in the direct retail business and the first quarter in our history where total net revenue has surpassed the billion dollars.

We thought top-line strength in both our US and international segments with US direct-to-retail revenue up 39% year-over-year and international direct retail revenue up 136% year-over-year. First, I’d like to update you on our US business. We believe that they are many factors contributing to the impressive growth we are seeing.

The first is that there remains a secular shift underway as consumers began purchasing more of their home goods online. We believe the home goods market in the US is only about 10% online today but that this online portion is growing at about 15% annually while the offline portion is fairly growing.

As we put, the wind is at our backs if consumers increasingly embrace the selection and convenience of shopping online instead of in physical brick and mortar stores.

The customer experience that we offer and the consumer brand that we’ve created are resonating, allowing us to continue to acquire new customers within our payback targets and stimulate more repeat purchases from our existing base of customers.

With the year-over-year direct retail revenue growth in the US accelerating to 39% in Q2, we know some investors will ask what’s the one thing that’s really driving that acceleration? In reality, there is no one thing but rather it’s a secular shift to online that I just described plus the compounding effect of many of the initiatives we’ve been working on for about two years.

we monitor the success of each individual initiative to validate that it is driving our desired outcome. For example, we see the revenue growth in categories that we have had new teams going after like plumbing, flooring, door and cabinet hardware, mattresses, seasonal décor, housewares and wedding registry.

We see that the merchandising and lifestyle imagery like we use extensively with our house brands drives higher sales conversion. We see the net sales lift from providing fast delivery via CastleGate and the higher customer satisfaction with large parcel orders delivered by the Wayfair delivery network also known as WDN.

It’s a lot of hard work to execute on all of these initiatives simultaneously and while there are growing pains along the way, the combined effect is an ever-improving consumer experience that is driving continuing gains across many parts of our business.

Michael will go into some of the details later in the call but you can see the strength I’m referring to across our Q2 KPIs. LTM orders per active customer reached a new high watermark of 1.74. Repeat orders in the second quarter increased 55% year-over-year driving the percent of orders from repeat customers to a new high of 61%.

NLPM revenue per active customer increased to $402, up 2% versus Q1. It’s difficult to forecast when each of these initiatives I described earlier will yield results and how meaningful they will be but when combined together we believe we are in the early innings of seeing the true potential benefits from the much of the work we are doing.

With that context, I'd like to update you briefly on some of the recent highlights across our logistics networks. Today, we have over 7 million square feet of space in the U.S. and Europe across our CastleGate facilities and WDN Consolidation Centers cross-docks and last mile delivery depots. We began 2016 with approximately 1 million square feet.

So, the ramp up in our footprint over the last 18 months has been significant. On the heels of this rollout, I thought it would make sense to take a moment to explain how we work with suppliers in the program and how the program has matured since its initial launch.

As we described in the past, the CastleGate fulfillment network is a network of large warehouses in which we operate effectively as a 3PL for our suppliers allowing them to store their small parcel and large parcel inventory in our warehouses and pay a storage and pick in taxies.

These warehouses are strategically located and use pre-sorting and dedicated transportation to speed up delivery of small parcel and large parcel items. For example, small parcel items from our CastleGate network can now reach approximately 95% of the U.S. population with either next day or two-day delivery.

This fast delivery speed via CastleGate delights our customers and benefits our suppliers and us with increased sales conversion. When the existing supplier is interested in participating in CastleGate, we typically start with the pilot program, focused on a small subset of the suppliers' best-selling small parcel SKUs.

Because the supplier spending only a small volume of product to our CastleGate network during the pilot, it typically will pull the product from their domestic warehouse. Once the items are in the CastleGate network we turn on the badging on the site showing our customers each small parcel items will be delivered in two days or the next day.

Customers generally prefer to buy items that can delivery quickly. The suppliers' whose product show one to two-day delivery badging on the site see a significant sales lift.

Some of that revenue lift is due to CastleGate supplier taking share on the site from non-CastleGate suppliers, but even net of that cannibalization Wayfair sees a net increase in sales conversion by showing customers a faster delivery promise.

After we've demonstrated the sales lift to the supplier during the CastleGate pilot, we then work with the supplier to scale their program by adding more of their best-selling SKUs to the network.

With the addition of CastleGate large parcel warehouse space over the last nine months, which is integrated into the WDN network, we are now able to accept large parcel items from suppliers in the CastleGate as well.

As CastleGate has matured, we're taking further steps to reduce cost for us and for our suppliers and to improve replenishment forecasting.

One example is the freight pickup program, where we leverage our rates with trucking companies to pick up full truckloads of supplier products from their domestic warehouses allowing us to pass along cost savings for the supplier and eliminate complexity for them.

We've significantly increased volume flowing in to CastleGate, suppliers are also able to send full containers of small or large parcel product directly from factories overseas to our CastleGate network.

With the build out of a CastleGate footprint in New Jersey, California and Georgia to handle this inbound container traffic, we've been able to meaningfully reduce the cost of the inbound trip for the supplier by reducing the number of inbound miles and eliminating the suppliers' need to unload product to their domestic warehouse.

In June, approximately 60% of the inbound volume into U.S. CastleGate facilities was container direct up from zero when we first launched CastleGate.

On the forecasting side, we're investing in proprietary item level forecasting and new replenishment system to improve the accuracy of the forecast we give to suppliers and [indiscernible] suppliers to adhere to these forecasts to improve the stock rates of their products.

In Q2, approximately 14% of US small parcels direct net revenue were shipped from the CastleGate network, up from approximately 10% in October last year and approximately 6% in Q2 of last year.

Given the high rate of growth for our overall business, this means that US small parcel direct net revenue shipping from the CastleGate network and second quarter increased approximately 200% year-over-year.

We anticipate continued increases in the revenue penetration of CastleGate shipments but want to remind everyone that scaling this part of the business takes time as we work through very fast sell through and high turns of fast delivery products.

Lead times with suppliers' overseas production, improvements to our forecasting capabilities and ramping up new warehouse space.

The Wayfair delivery network or WDN describes several different areas of our large parcel network where we have started to take direct operating control of our transportation and delivery instead of relying on contracted third party operators.

Examples include our Wayfair operating consolidation centers, cross stocks, line hall and last mile home delivery facilities.

As we’ve noted before, our plan is by the end of 2017 to have virtually all of our US large parcel orders flowing through the Wayfair controlled middle mile and add 15 to 20 Wayfair controlled last mile delivery facilities that cover approximately 50 to 60% of US large parcel home deliveries.

Today we are operating 12 of our own last mile delivery facilities in the US, up from seven as of March 31st with the addition of Houston, San Francisco, Greensborough North Carolina, Detroit and the Baltimore Washington DC metropolitan area.

Because we are starting with major metropolitan areas, these 12 facilities already give us coverage of approximately 44% of US large parcel orders.

Our first last mile delivery facility was located in our own backyard here in the Boston area as we took the better part of the year experimenting with staffing, training, technology development and integration to make sure that we could deliver the best customer experience possible.

One of the greatest learnings to come of that initial pilot here in Boston was that we could really improve the large parcel delivery experience through better training and incentive structures for delivery personnel.

Where third party delivery agents are motivated primarily by completing the greatest number of deliveries per day possible, we can motivate delivery personnel upon the customer experience they deliver since we care about customer lifetime value as well as delivery efficiency.

By controlling the large parcel delivery experience end-to-end, we can also leverage technology in new ways like enabling schedule and cart upon checkout, daily routing for last mile delivery trucks and an Uber like delivery tracking feature that is now live in nine cities.

We’re excited to see early positive results from the 12 cities where we have taken over control of last mile home deliveries from third party operators with customer net promoter scores in those cities increasing by about 20% on average.

If you’re curious to learn more about CastleGate and WDN, we have posted a video on our IR site that describes what we’re up to. This video is part of our annual supplier summit in Boston in June when we invite the owners and CEOs of our key suppliers for a full day briefing on various strategic initiatives.

Now, I’d like to talk to you about our international business. Our international business in Canada, the UK and Germany also had a strong quarter with Q2 international direct retail revenue reaching $126 million, up 136% year-over-year.

We operate wafer.co.uk in the UK and wafer.de in Germany today all supported by teams in Berlin, London, Goway Ireland and Boston. We focus first on the UK since it was an English-speaking country and as a result our UK business is farther ahead today than our German business.

And we scaled the advertising in the UK and are seeing traction with consumers including aided brand awareness in the UK of 41%. We also launched our first CastleGate warehouse in the UK in the fall of 2016 and are seeing promising early results with CastleGate. Notably about half the products in the UK CastleGate warehouse comes from U.S.

suppliers, who we help to introduce to the UK market and with whom we enjoyed better wholesale economics due to scale of our overall relationship. We also launched the financing program with Barclays in early 2017 and are seeing revenue penetration of 7% of UK revenue for eligible orders defined as orders over £400.

Similar to our financing relationship with ADS, and a firm in the United States, Barclays bares the credit risk on those financing transactions. In Germany, our focus remains on building out the breadth and depth of our product catalog and improving the onsite experience with Native German Language Translation and improved product level merchandise.

Once we have the German site closer to parity with UK site, we intend to ramp up brand advertising spend there as well.

Our Canadian business also continues to perform very well, Canada was able to leverage much of the product catalog in which we have fixed infrastructure we already had in the United States and therefore had somewhat of a head start when we launched it in January of 2016.

We also found that the Canadian market was underserved, which has further contributed to our strong growth in this market. Our initial entry in the Canada was with WayFair.ca which is an English language site, but in March of 2017, we also launched a French version of the site to cater to French-Canadian customers.

We are already seeing strong engagement on the French site with 11% Canadian orders shipping to Quebec in Q2 up from 6.5% before the launch of the French site. With Quebec representing over 20% of the overall Canadian population, we hope to see continued strong growth from our customers in Quebec.

We are also pleased to report that we are seeing increased aided brand awareness throughout Canada, with aided brand awareness now at 62%. In many ways, what's happening in Canada and the UK showcase our business model at work.

We start with great service, vast selection, and engaging visual merchandising and then layer on our logistics capabilities and fast delivery all powered by our proprietary technology.

When the space is then built, we then use our marketing engine in both online direct response and brand building to generate traffic that yields the high conversion and strong repeat, which then overtime creates a large base of repeat customers. This is what drives the virtuous cycle.

When we see the growing brand awareness in face of repeat customers like we are in Canada and the UK we know that our model is working. Now before I turn the call over to Steve and Michael, I want to comment briefly on our investment philosophy.

As Co-Founders and significant equity holders in the company, Steve and I have always run the company with long-term value creation in mind.

We see lots of opportunity both in the macro sense with a roughly $600 billion addressable market opportunity across North America and Europe with only about 10% online penetration today, and in the micro sense, where we see the significant strides our teams are making across our many initiatives.

Our three major investment areas have not changed, building out our international business, investing in our proprietary logistics networks and growing our teams to further penetrate various categories in our total addressable market.

In Q2, our better than expected net revenue growth had significant flow through, resulting in $20 million of positive adjusted EBITDA in the United States and a worth of $2 million of adjusted EBITDA on a consolidated basis.

While we are excited to see these results, we do want to remind everyone that our near-term goal is to run the business at free cash flow breakeven to positive and that our path to profitability won’t necessarily come in a straight line.

As you remember, we added headcount aggressively in the first half of 2016 and spent last year really digesting all of those new hires. In the last three quarters, we’ve added less than 100 net new employees per quarter in areas like marketing, merchandizing operations and technology.

This quarter we added approximately 160 net new employees in these areas and we expect to ramp that hiring end going forward to a regular and sustainable pace. We will also continue to scale our advertising spend within our contribution margin payback threshold of one year. Michael will go into further details later in the call.

Now, I’ll turn the call over to Steve who will update you on some of the ways where using technology to enhance visual search and visual merchandizing on our site..

Steven Conine Co-Founder & Co-Chairman

Thanks, Niraj. Earlier this year, we introduced search with photo capability enabling shoppers to much more conveniently find the product that they are looking for in Wayfair.

Our customers draw inspiration for their home from many sources, however if shoppers feel look or product that they love in a friend’s house or an Instagram post or in a magazine, it can be difficult to find and purchase that product in real life.

Wayfair shoppers are now able to simply take a photo or upload an image of a product they like and Wayfair will leverage artificial intelligence to find similar items from our selection of more than 8 million products. As we’ve mentioned before, rich visual imagery is integral to the online purchase decision in the home goods category.

We’ve always placed considerable importance on ensuring that we have great imagery on every product we sell, enabling customers to buy in an engaged and informed way. The resulting depth of imagery already in place across our product range puts our customers in a great position to utilize the search with photo capability we’ve recently introduced.

Our search with photo feature is still in its early days but the machine learning algorithm will continue to improve from the scale of both our active customer base and the large library of product images we can offer to satisfy shopper searches.

Search with photo is just one example of why we’re excited about how visual search can further improve the Wayfair shopping experience. We have a team of people across the company focused on the use of new technology to make it easier for our customers to create looks and purchase products for their home.

Visual search is playing a major part in these product developments and our customers are already benefitting from our investment. For example, the machine learning platform that visual search uses are improving the relevance of product recommendations and the customers also viewed section of our product pages.

We know that our customers often invest considerable time in planning purchases for their home and that they also frequently want to help putting together a whole room. One way we help customers with this today is through idea board, where customers can easily save products as inspiration and share ideas with family and friends.

Visualizing how a new table or chair will look in a living room and be challenging. But we’re constantly exploring innovative ways to enable our customers to do just that. We have talked in the past for example about the potential impact our augmented reality applications will have on the experience of our customers.

As augmented reality or AR technology today, it’s still in its infancy, it’s important that we continue to improve the features we offer to our customers who may not be early adopters of new technology.

That’s why we’re excited to have recently introduced the room planner feature to our idea boards enabling shoppers to easily create a conceptual view of the room there designing in Wayfair.

It's early days for room planner, but as our 3D image library grows, customers will be able to create rich and malleable views of the room they're planning in a way that we think will be industry leading. Finally, I wanted to highlight an exciting partnership that we're involved in at launch recently.

As I mentioned earlier, we have been working on our 3D and AR capabilities for some time which has positioned us nicely to partner with other leaders in this space. Last week, Asus launched the Asus Zenfone AR, the first smartphone with virtual reality and augmented reality capabilities partnering closely with Google and Verizon.

We're delighted that our Wayfair AR shopping app will be one of three apps and the only non-gaming apps used in Verizon's instore demonstrations and related promotions. We're very pleased to have been part of the launch and to be in a position to learn from the experience of the early users of this technology.

By equipping our customers with these innovative shopping features, we believe we are continuing to offer a shopping experience that is at the forefront of e-commerce for the home. Many of the investments we have made in this area are in the early stages of bearing fruit, and we look forward to capitalizing further on these over time.

This is just one example of the important work of our over 1,100 engineers and data scientists who help us leverage technology to transform the customer experience. Now I'll turn the call over to Michael. .

Michael Fleisher

Thanks, Steve and good morning everyone. As always, I will highlight some of the key financial information for the quarter with more detailed information available in our earnings release and in our investor presentation on our IR site.

In Q2, our Direct Retail business increased 46% year-over-year to $1.102 billion and our total net revenue increased 43% year-over-year to $1.123 billion.

Our other business, which primarily includes revenue from our retail partners, but also includes revenue from our small media business decreased as expected to $20 million as we continue to ramp down our retail partner business. Our KPIs which we report on a consolidated global basis, also showed strength across the board in Q2.

LTM Active customers increased to 9.5 million customers up 43% year-over-year and up 692,000 net new active customers sequentially compared to Q1. LTM revenue per active customer reached $402 up $8 versus Q1 as we feel like we have struck the right balance again between frequency and average order value.

Frequency as measured by LTM orders per active customer reached a new high of 1.74 and average order value for the quarter was $258 up 16% versus Q1 and flat year-over-year.

Please note that the sequential increase in average quarter value this quarter is partly due to the seasonal impact of the outdoor category, which tends to have a higher AOV, also please remember that we view AOV as an output not an input to our planning model.

Repeat orders in the second quarter increased 55% year-over-year driving the percent of orders from repeat customers to a new high of 61%. On a housekeeping note, please note that next year when we refresh our investor presentation and material, we will no longer include our wafer.com customer cohort slide in our investor presentation.

We may update this slide periodically going forward. As a more established customer brand with the majority of our revenue coming from repeat orders, we think we have proven out the cohort model with over five years of continued strong cohort performance. In the US, our Direct Retail business increased to $977 million in Q2, up 39% year-over-year.

This represents a sequential acceleration in the year-over-year US Direct Retail growth rate.

As Niraj mentioned earlier, we believe this strong growth is being fueled both by the secular shift to online as well as the compounding effect of many of the initiatives we’ve been working on for the last couple of years such as our proprietary logistics networks, house brands and growth categories.

Our Direct Retail international business in Canada, the UK and Germany increased to 126 million up 136% versus Q2 2016. Our international business continues to gain traction as we built out the offering, increased brand awareness, acquire new customers and stimulate repeat purchases.

We know we are still in the early innings of penetration in these three countries and see lots of opportunity ahead. Notably, repeat orders now represent approximately 40% of total international orders. So, we will see lots of headroom to drive that number overtime closer to the company wide average of 61%.

The remaining financials I’ll share on a non-GAAP basis excluding the impact of equity based compensation and related taxes which totaled 16 million in Q2 2017. For a reconciliation of GAAP to non-GAAP reporting please refer to our earnings release on our IR site.

Our gross profit for the quarter which is net of all product costs, delivery and fulfillment expenses was $270 million or 24% of net revenue.

This gross margin declined from 24.7% during the first quarter of 2017 but it did not decline as much as we anticipated during our last earnings call when we noted that we were targeting the business at a gross margin in the low 23s for Q2 and the rest of 2017.

Given the variability we’ve seen in gross margin, I thought I’d pause for a minute to discuss the various puts and takes that go into the consolidated gross margin and why it has been a difficult number to forecast.

One obvious factor is that we sell over 8 million products each with a slightly different margin profile compared to other specialty retailers, who might only sell thousands of SKUs and effectively curate their gross margin.

For us predicting exactly what the mix of products will be every quarter, is virtually impossible given the vast selection we offer. On the product cost side, we enjoy better wholesale pricing with our suppliers as we grow our volume with them overtime.

But we also have a negative mix impact from our newer growth categories and our international business where we don’t have the same scale yet with suppliers and where the rate of growth is harder to predict.

On the shipping and fulfillment side, the CastleGate and WDN networks that we’ve put in place over the last two years will generally lower the transportation cost and damage rate per order overtime. But they initially weigh somewhat on gross margin as we rollout new facilities and get them ramped up to fall efficiency.

On top of all of that there is the overlay of our general philosophy which is that we intend to share some of the margin gains with our customers by being appropriately market priced and also by providing higher levels of service like weekend and evening deliveries.

I hope that background helps to illuminate why forecasting gross margin in our is extremely complex and why trying to pinpoint a narrow range of a few basis points is unrealistic especially during this period when we continue to transform our business through various initiatives.

Given all of the above, I expect the business will operate in the near term in the range of about 23% to 24%. Advertising spend was $124 million in the quarter or 11.1% of net revenue, which represents 90 basis points of year-over-year ad spend leverage.

In general, ad spend efficiencies are driven by our increasing mix of orders from repeat customers because we spend less on advertising to get our existing customers to buy again than to acquire a new customer. This quarter we delivered more year-over-year ad spend leverage than anticipated due to the outperformance in revenue through the quarter.

We continue to manage our ad spend to an overall one-year payback, and the strength of our conversion and repeat rates is leading to an increase in our addressable inventory within our payback threshold.

This better performance is an outcome of the investments that Niraj and Steve described earlier across our major initiatives to drive an ever-better customer experience.

With the continuing revenue strength and ROI, we are seeing into Q3 and as we continue to spend fully up to our payback days target, the ad spend as a percentage of net revenue will increase sequentially in the third quarter in the U.S. Since the international business does not yet have the same base of repeat orders as the more mature U.S.

business does, it runs at a higher ad cost as a percent of net revenue. Thus, as the international business continues to grow faster than the U.S. business and take share, it creates upward pressure on consolidated ad spend as a percent of net revenue.

Given this mixed shift impact from international as well as increasing sequential ad spend in the U.S., we expect consolidated ad spend as a percent of net revenue in the third quarter to be approximately flat or slightly above the 11.8% it was in Q3 last year.

Our non-GAAP merchandising, marketing and sales expense and operations, technology and G&A expense are driven primarily by compensation costs. In Q2, these two-line items combined were $128 million up sequentially approximately $3 million versus Q1, 2017.

As discussed on our last earnings call, please remember that Q1 included approximately $2 million of accelerated depreciation and amortization related to sub-leases in our Boston headquarters as part of our strategy to have enough space for our growth while managing our current period costs.

In the second quarter, we added 341 net new employees for a total of 6,049 employees as of June 30, 2017.

As Niraj mentioned approximately 160 of those net new employees were in OpEx areas like marketing, merchandising, operations and technology compared to less than 100 net new employees per quarter added in those areas during the last three quarters and about 500 net new employees per quarter added in those areas during the first half of 2016.

As I indicated on our prior earnings call, we began increasing our hiring this quarter back up to a more normalized pace after slowing down our hiring in the last three quarters to digest the influx of new employees from the first half of 2016.

We expect to continue that ramp for the remainder of 2017 with hiring levels above the Q2 2017 level but below the first half of 2016 level as we catch up EBIT from a few quarters of very low hiring.

The bulk of these new OpEx hires are consistent with the three main investment areas Niraj outlined earlier including building out our international business, developing our proprietary logistics networks and growing teams to further penetrate various categories within our addressable market.

Please note that we also continue to bear the burden of unutilized rent from CastleGate and WDN facilities that have not yet reached full utilization. This unutilized rent burden sits in operations, technology and G&A and has run in the 5 to $7 million range per quarter for the first two quarters of 2017.

As utilization of existing facilities increases, their drag on the P&L will become less significant though this trend will also be somewhat offset by the opening of more WDN last mile delivery facilities and incremental space we add to the CastleGate network overtime.

Adjusted EBITDA for the second quarter was negative $2 million or negative 0.2% of net revenue.

Adjusted EBITDA in Q2 for the US business was positive $20 million, significantly higher than the at or slightly above breakeven level we anticipated because of the outperformance in revenue driving lower ad spend as a percent of revenue and relatively modest hiring.

Adjusted EBITDA in Q2 for the international business was negative $23 million as expected and consistent with dollar losses over the last several quarters as the international business runs at a lower gross margin, higher ad spends as a percentage of revenue and higher relative OpEx burden as that business ramps up to scale.

As a reminder of the 6,049 employees we now have, approximately 700 or 12% are located in Europe. Non-GAAP free cash flow for the quarter was negative 27 million based on net cash from operating activities of 18 million and capital expenditures of 45 million.

As expected, CapEx spending was 4% of net revenue this quarter which is slightly elevated from historic levels due to the timing of our logistics facilities coming online and timing of our continued technology investments related to scale.

As there are no major CastleGate warehouses projected to come online during the rest of 2017, and the upfront CapEx cost associated with our last mile home delivery facility roll out are significantly lower, we still expect CapEx to run at approximately 3% of net revenue for the full year 2017.

Though it is likely to remain above that level in Q3 just based on timing. As of June 30, 2017, we had approximately 283 million of cash and cash equivalents and short and long-term investments. Now let me turn to guidance for Q3 2017.

We forecast Direct Retail revenue of 1,140 billion to $1.165 billion, a growth rate of approximately 37% to 40% year-over-year. More specifically, we expect U.S. Direct Retail growth in the range of 32% to 35% and international Direct Retail growth in the range of 85% to 95%.

As I've done in the past to provide transparency, our Direct Retail gross revenue quarter-to-date is growing above 40% year-over-year. As you can see, our guidance for Q3 implies another strong quarter of revenue performance and share taking. Our intention is to continue outpacing the underlying growth of the online market for home in the U.S.

and internationally and we feel good about the recent momentum we're seeing as our team successfully drive the initiatives we've been investing in. Setting guidance is always a difficult task given our rate of growth and predicting the exact timing of the payoff from various initiatives adds an additional layer of complexity.

The guidance we're giving for Q3 reflects that and our desire to be prudent when forecasting our mass market consumer business where the customer has to show up every day. We forecast other revenue to be between $15 million to $20 million for total net revenue of $1.155 billion to $1.185 billion for the third quarter.

For consolidated adjusted EBITDA, we forecast margins of negative 1.7% to negative 2% for Q3, 2017. As we continue to invest in the international business, we expected to continue running at adjusted EBITDA losses of plus or minus negative $25 million per quarter. We expect adjusted EBITDA for Q3 in the U.S.

business to run at a profitable margin but at a lower adjusted EBITDA margin than it did in Q2. While we're pleased that the U.S. business reached such high profitability in Q2, think that demonstrates the flow through and profit generating capacity of that business.

We know some of that profitability was attributed to lower ad spend and a relatively modest level of OpEx hiring. As I discussed earlier, we intend to capitalize on the opportunities we see by ramping ad spend some sequentially and catching up a bit on OpEx higher in Q3, which will raise somewhat on the adjusted EBITDA margins in the U.S.

For context, please note that the U.S. business has now demonstrated positive adjusted EBITDA for three quarters in a row with Q3 on track to be the fourth quarter in a row.

For modeling purposes for Q3, 2017, please assume equity based compensation and related tax expense of approximately $20 million to $21 million, average weighted shares outstanding of 87.3 million and depreciation and amortization of approximately $21 million to $23 million. Now let me turn the call over to Niraj, before we take your questions. .

Niraj Shah Co-Founder, Co-Chairman, President & Chief Executive Officer

Thanks, Michael. As you can tell, Steve and I are very excited about the momentum in our business and our ability to take advantage of the opportunity we see ahead of us both in the U.S. and internationally. We cannot be prouder of our over 6000 employees and the initiatives they are driving to make a customer experience better and better.

The secular tailwind from offline to online is certainly in our favor but we still have to win the customers' trust and repeat purchases. Everything we are working on is focused on continuing to push the edge to deliver the best home shopping experience possible.

And therefore, put ourselves in the best position to take those dollars as they move online. With that, I’ll now ask the operator to open up the lines so we can answer a few of your questions..

Operator

[Operator Instructions]. And your first question comes from the line of Seth Basham from Wedbush Securities. Your line is open..

Seth Basham

My first question is just making sure I understand some of the Direct Retail revenue trends that you’re talking about. Since your last earnings call it seems like revenue growth accelerate further and quarter to date you talked to over 40% growth.

Can you give a little bit more color on how much more than 40% you’re growing quarter-to-date?.

Niraj Shah Co-Founder, Co-Chairman, President & Chief Executive Officer

I think our quote about the revenue growth at the earnings call last quarter was similar to what we just have said quarter-to-date was. So, we've been growing at a good clip for a while now.

You know there is a lot of things underway in our business, you know we got the CastleGate ramp, the exclusive brands are ramping, the Wayfair delivery network is ramping. So, these are all driving really good results and then you see them in numbers. .

Steven Conine Co-Founder & Co-Chairman

And then you can see some of the confidence we have in where we’re at where we are if you see through the comparison of the guidance last quarter versus this quarter.

I know we’re giving you the same color about where we’re at quarter-to-date, right north of 40% but obviously we were guiding more conservatively against that last quarter, this quarter we’re guiding 37 to 40. So, we obviously have a greater confidence about where we’re at. .

Seth Basham

Got it. Okay, and then second and last question is as we think about the advertising spend outlook in the near-term here, you intend to ramp that.

When do you expect to bring down that payback period threshold to drive even higher advertising leverage?.

Niraj Shah Co-Founder, Co-Chairman, President & Chief Executive Officer

This is Niraj.

The key to where the advertising leverage comes from, it actually doesn’t come from pulling back the ad spend, it actually comes from the mix towards repeat customer and then if repeat customers come back and if you look for years now every quarter the repeat business grows faster than the new, that repeat runs a significantly lower ad cost and so that’s what drives the leverage.

The unit cost of getting a new customer hasn’t really changed, so we’re still getting a new customer at a very economical rate as we improve the customer experience that actually opens up a larger addressable market of customers we can get for that same unit cost per customer.

And then based on experiencing strong and stronger, we’re able to earn more and more of the repeat business from them over time which gives us the ad cost leverage. So, it's not really that we’re going to pull back on advertising, it's that the ad cost as a percentage keeps falling because of the mix shift towards repeat.

Occasionally you have things that where you’re seeing right now where you’re going to see this combination of what the international business providing some deleverage and us improving the experience in the US that opens up a whole new tranche of customers when you get very economically but these things may cause it not to de-lever every single quarter but you basically if you look at it overtime that trend lines of leverage will continue.

.

Steven Conine Co-Founder & Co-Chairman

And Seth just to clarify one thing, we did say that we’ll see some increase in ad spend as a percent of revenue sequentially. I just want people to note that, I think year-over-year we try to be clear that we should be at or maybe slightly above last year’s level but pretty close to last year’s levels. .

Operator

Your next question comes from the line of Peter Keith from Piper Jaffray. Your line is open. .

Peter Keith

Hi, thanks good morning and good quarter. You guys had very nice flow through on the strong revenue growth. And I guess in the past you've talked about moving past some of the key cost builds around international and logistics.

So, I was curious if is going to be puts and takes every quarter but is this type of flow through representative of what we would see on a call it 40% plus direct revenue growth going forward?.

Niraj Shah Co-Founder, Co-Chairman, President & Chief Executive Officer

Hey Peter it's Niraj. Let me try to address that and then Michael may chime in with some more thoughts. What I would say, so on international, perhaps we did say that, I don't recall saying that.

I think on international I think the commentary we try to provide is more to expect this kind of level of losses to actually continue for some time because the reality is international is a mix of multiple different countries, they are in different phases of their ramp up.

And the initial phase of ramp up is quite expensive because you don’t yet have a repeat base. We've not yet ramped from Germany for example, UK is in the middle of ramp up, Canada is nowhere in ramp up. So international I wouldn't say we're past the peak of the cost.

In logistics, I think we didn't make that comment specifically with regards to going from 1 million to 7 million square feet.

Because basically as we have virtually none of our volume going through an asset based network and we've ramped up the asset based network definition and we hope in a 1 million square foot warehouse that's empty day one but you're paying the same rent that you'd pay day X1 it's full.

The initial part of the ramp up is much more expensive than once you are kind of running at a good clip even if you add incremental couple million, few [ph] million square feet, the reality is its much lower cost on a relative basis.

So, we made that comment, but I wouldn’t say we've necessarily come off that cost level, I'd say that it's not kind of continuing to grow. And then on OpEx hiring, we've hired a tremendous number of people end of '15 beginning of '16. And then we had an absorption period.

And we're now increasing the hiring not back up to the rate we're at, but to a more normal rate. So, I think we little bit see the combination of things. But it's dampening our flow through what I would tell you is the flow through is less a function of the rate of growth than it is of the revenue levels.

And so, the way to think about it is just we have just under 20% contribution margin on revenue and so we add revenue in 20% a number and unless you spend it on OpEx or advertising it flows through, I think that's what you're getting at, when you grow at such a fast rate, so we added $350 million year-over-year and $70 million more.

Obviously, we flow through a bunch of it, the rest we spent. And so, the question is like what's about the basis, the answer is we don't tied it too together. So, we only invest in things that we think have an incredibly high ROI. And so, if we don't have things to invest in that any incredibly higher ROI I won't do it.

If we do invest then we expect a very significant economic payback. Our overall goal for our finances is to be free cash flow positive and be self-funding, so we're definitely headed there and we think we're headed there on quite a nice clip. But we don't tie our investment decisions to our rate of growth. .

Michael Fleisher

Yeah, the only thing I'd add that is, I think if you look at the flow through in Q2, the one thing that I think we anticipate it might have come in stronger would have been hiring. And so, and now actually sitting here in early August through July which we like to be sort of pickup that pace to the place we want to be.

But I would have had more OpEx expense and less flow through because that would have had hiring be heavier than the 160 OpEx people we added in Q2, we anticipate having more focus than that. .

Peter Keith

Okay, that's helpful guys. And one other follow up question I want to address is exclusive brands. I think in the past you've said you're at about 45% of sales. Could you give us an update on where you are currently and maybe even where you think that the total penetration could go overtime..

Niraj Shah Co-Founder, Co-Chairman, President & Chief Executive Officer

Yeah sure, so we update that number every couple of quarters, every few quarters.

So, we didn’t update it this quarter but you know when you can see from the data points here in the past is continue to ramp very quickly and I think what we said in the past which is still absolutely true is that, it is ramping and we expect that it will continue to ramp quite quickly.

The program is working very well and so I think the expectation that you can have is that for the categories which are the vast majority of our categories that are non-brand categories, we expect it to be the dominant share of volumes in those categories.

And so, we’ll keep updating you on that every couple of quarters but that’s going very well and continue to take share at a fast clip. .

Operator

Your next question comes from the line of John Blackledge from Cowen. Your line is open..

John Blackledge

Great, thank you. Just a couple of questions.

For Niraj, just given the secular tailwinds that you discussed and investments you’re making, is it possible for the company to maintain kind of getting that $0.30 or $0.40 of every new dollar spent in the category over the long-term and kind of what would kind of upset that trend? And then just wondering how selection has grown for the CastleGate program maybe over the past year or so is a big part of that program going forward?.

Niraj Shah Co-Founder, Co-Chairman, President & Chief Executive Officer

Sure John, the first question, this is a thing I think we’re really excited about is that you know the internet, the shares are not given out equally and so whoever the big winner are maybe in some ways [ph] couple winners but it's very concentrated. Whoever they are, they take the vast majority of the shares that moves online.

And in home we believe we can be that company and if you look at everything we are investing in, if you look at how its playing out, I think right now certainly in US, in Canada, the markets were more developed and you’re seeing that happen and we’re certainly working very hard to make sure that continues to happen.

So, we’ve very bullish on that, the $350 million year-over-year in Direct Retail growth, I think if we just talk about that, that’s a $1.4 billion rate that we’re taking share at year-end and then we’re looking for that number to grow.

So, we’re very optimistic of the long cycle investments we’re making are paying off are providing a very valuable customer experience that is manifesting and not just the customer acquisition working but in the repeat which is really driving the leverage in the model. So, the answer is we’re very bullish about the prospects for that.

On CastleGate, the selection there is ramped very nicely and so when we built these additional warehouses, on one hand it certainly allows us to position goods in more locations but the reality is the other things that frankly just allows us to have more selection in these buildings because we are constrained on space at the 1 million square feet as we continue to ramp it we have now very significant portion of the country on next day delivery, we have more or less the whole country on two day delivery with significant portion in Canada on two day delivery and the number of items continue to increase at a fast clip.

You can see that on our site if you browser around and look at what’s badged with next day and two-day delivery and obviously changed depending on you zip code but you can get a feel for it, you'll see that the selection is quite vast.

And that will continue to grow as well, so would not give an exact number of items, maybe we’ll do that next quarter but it’s a fair amount you can see that on the site today. .

Operator

Your next question comes from the line of Justin Post from Merrill Lynch. Your line is open..

Justin Post

Couple of questions. First when you look at the US growth, can you help us understand how much is new categories. I know you’ve entered some new areas versus growth in your traditional categories and categories of around more than a year. And has that also accelerated the categories that have been more than a year.

And then secondly a lot of companies in this sector have been talking about GAAP reporting. How do you think about that and evaluating the U.S. business on a GAAP basis? And then finally of course there has a been a lot of news about Amazon expanding their capabilities in the category. Maybe just some high-level thoughts about that, thank you..

Niraj Shah Co-Founder, Co-Chairman, President & Chief Executive Officer

Sure, thanks Justin. Let me tackle the first and the third, I am going to let Michael tackle the GAAP question. On the first, on the U.S. growth, what I would tell you is that, we're happy with how the new categories are performing but the reality is they are still quite small in the scheme of the business they're quite small.

So, when you look at the amount of growth that's being driven in our total business it's -- the load is being carried by furniture and décor and it's not that the new categories that we're proud [ph] on that they're not working, but it's not very big yet.

So even though they're growing at a nice rate it will be some time before they can be very significant contributors. So, if you play that overtime, I think they can be really nice drivers of the business but that's more in the future than today.

In terms of your question about Amazon, what I would say as much as anyone in physical goods retail is going to have to contend with Amazon, because Amazon is the general merchandiser who wants to be in every category. I think the reality is the certain categories are a much more natural fit for them than others.

I think these consumable categories where we're doing replenishment type ordering is going to be very good for them, paper towels and toilet papers and AA batteries and groceries and even anything that's like a branded kind of good that everyone wants the same one, so 42-inch Samsung TV.

It's huge to get into categories that are more loaded more visual, people want unique items, the delivery requires a unique type of handling, so it's not a small item with kind a U.S. postal service type delivery.

I think it's not necessarily where their engine is tuned for and we purposely focus on a category that fits that very well, which is that home people want unique items it's non-branded, it's highly visual, it's a motive it's a [indiscernible] damage it's a whole series of things that frankly we've oriented around and vertically integrated around.

So, I think we're seeing the growth in the business because not because our customers not choose Amazon they're all Amazon, they're all Prime members, they enjoy Amazon but because the experience we offer is highly differentiated in the category that's particularly interesting to them and it's one of the very few that's different enough that they're going to buy from someone else.

So, we feel pretty good about where we sit but we obviously pay attention to it. Let me turn it over to Michael for the GAAP. .

Michael Fleisher

Yeah, maybe I'm not sure 100% I understand the GAAP question but we obviously report all of the GAAP measures, we give a bunch of incremental information around equity based comp, EBITDA, the adjusted EBITDA numbers, largely because we have almost every investor I talk to calculates it and wants to look at it in a slightly different way.

And so, goal has always been to sort of provide as full as transparency as possible to give the GAAP. So, we got to get full prominent and sort of use the right straight up accounting.

And then this here a whole bunch of other measures that if you want to include equity based comp as a cost or not include equity based comp as a real cost, you can sort of pick and choose to do it however you want. .

Operator

Your next question comes from the line of Adrienne Yih from Wolfe Research. Your line is open. .

Adrienne Yih

Good morning. Let me add my congratulations. You had mentioned that the net promoter scores after using [indiscernible] were up about 20%.

I'm wondering if you can give a little bit more color on what particular categories of each markets return satisfaction? And then if you can also talk a little bit about the house brand and update us on kind of the penetration there? And if you could give any color historically on how much better the margin profile is in the House brand? Thank you very much.

.

Niraj Shah Co-Founder, Co-Chairman, President & Chief Executive Officer

Sure. Yeah, happy to answer those questions. So basically CastleGate, the penetration is sort of is going up at a good clip but it's across all of the categories.

So it doesn’t really have a particular category concentration in terms of the goods that are being bought there and then in terms of the satisfaction what we’re seeing is that, we checked the net promoter score and we’re trying to encompass customer satisfaction into two different ways, we also look at customers repeat propensity in terms of 30 days and 90 days how likely are they to come back if they experience X or Y and what we see is that the capacity of program drives meaningful gains for us not just on that initial conversion but on things around customer satisfaction repeat as well.

So, the program has many benefits to us and has other side benefits as well in terms of how we handle the goods and reduce damage and other things as well. On exclusive brands, the penetration we announced last quarter was up to 45%, we didn’t give you an exact number this quarter but that’s continued to grow.

And there the margin profile of the items is not terribly different than the margin profile of other items. So, we’re not necessarily using that program to take excess margin although we’ve tested the price elasticity and what we found is that we do have the ability to what we’ve chosen so far is not to.

And so that’s something that frankly we view as an opportunity we have in the future where we can frankly we could take margin there but a lot of what we’re orienting those programs around is really about helping the customer find what they’re looking for.

So, if you look at the photography we do in that program, we show a lamp, with a table, with a rug, with a sofa and everything in that picture is from that brand. And so, we’re doing a lot of it around basically navigation, browse, product discovery as well as frankly eliminating price competition for these exact items..

Operator

Your next question comes from the line of Charles Grom from Gordon Haskett. Your line is open..

Charles Grom

Hi, thanks and good morning. In the past, you guys have provided long-term adjusted EBITDA guidance of I believe 8% to 10%. I am curious when you provided that forecast, what was the embedded assumption for repeat customers because clearly at 61.3% which is about 400 basis points year-over-year.

You’re getting some nice traction upfront so just wanting to see the opportunity for leverage in the model?.

Niraj Shah Co-Founder, Co-Chairman, President & Chief Executive Officer

Sure, can you say the first sentence, I missed the first sentence what you said. I heard the part about the repeat growing. .

Charles Grom

I’m just trying to get a sense when you guys have provided the 8 to 10% long-term EBITDA guidance, what was your assumption for repeat customers when you made that guidance?.

Niraj Shah Co-Founder, Co-Chairman, President & Chief Executive Officer

Yeah, so the way to think about it is, it's not necessarily hinged solely to the amount of business that’s repeat because it’s also -- there is kind of two different things in that right, because you have the advertising leverage which has a lot to do with the repeat and new mix.

But you also have a gross margin assumption which basically we’ve said this a few times in terms of, we think we can unlock more than the delta between where we are in the long-term gross margin through these things and many times the difference but its transportation efficiencies, it’s the private label and exclusive brands program I just talked about as well as the buying power would buy more and more volume.

It's that, and then it’s also the OpEx leverage overtime, even though we continued to hire on the OpEx side the truth is the revenue growth is at such a heavy rate that the OpEx gets diluted as a percentage of revenue overtime.

So, it’s a combination of the three and if there is no -- there is not, we’ve never said that it’s a x percent repeat will be this. So, we’ve never guided that specifically..

John Blackledge

Okay, that’s helpful. And then LCM net revenue per customers was basically flat year-over-year.

Can you share with us how that breaks down in the US versus international?.

Steven Conine Co-Founder & Co-Chairman

We actually don’t break that down between U.S. and international. As we did this quarter, where we talked about international repeat running at a different level than the U.S. repeat each quarter or every couple of quarters will give some additional flavor of what's going on in the international business.

And so, we'll think about, talk about the four months revenue. But the thing to remember is the international business is sort of similar to what the U.S. business was some time ago right.

So, you should expect that all of those statistics right, like top-line revenue, repeat rates, orders per active customers et cetera run lower in the international business than the U.S. business. .

Operator

Your last question comes from the line of Chris Horvers from JPMorgan. Your line is open. .

Christopher Horvers

Thanks, good morning. Trying to understand or think about the medium-term growth rate of international revenues in the markets that you're in. I understand you're starting the comp markets lodges [ph] but at the same time, you started from further backwards in the U.S. you had websites prior to rolling into Wayfair and see.

You knew the customers, you knew how the market operated, whereas in the Southern markets you came in later.

So, wouldn’t that suggest that the growth rate in international should sustain itself at a higher level for a longer period of time?.

Niraj Shah Co-Founder, Co-Chairman, President & Chief Executive Officer

Yeah, Chris. So, I think the answer is yes, but I don't know if we can do it on a percentage comp. but I think if you look at the rate at which the dollar growth will run, I would agree with you. So, the internationals are ramping like $60 million $65 million year-over-year add in the quarter the guide I think it gets up in there.

And basically, the way to think about it is because we're effectively executing a whole playbook at once it's both on one hand more expensive and on the other hand you would expect to see that ramping much faster. And so that will be I think that's a fair expectation. .

Steven Conine Co-Founder & Co-Chairman

And I think Chris as we always point out there is a mix of what's going on right. We're in three different countries and they have slightly different profiles in terms of how fast they're growing, how much scale they would obtained. And to your point some of them have different levels of leveraging the existing infrastructure than others.

The Canada business had a very steep ramp because it got to really leverage the U.S. business in a very aggressive way. .

Christopher Horvers

And then as a follow up.

Can you talk about where you are from a returns and damages perspective? And then what you're seeing with WDN and CastleGate, is that improving, and then the final point to that is when you thought about that, 8% to 10% profitability target, so what was predicated in the returns and damages line to get to those levels?.

Niraj Shah Co-Founder, Co-Chairman, President & Chief Executive Officer

Sure. So, we break those two apart, because there is sort of different -- they are different drivers, so returns are a number that’s kind of been running around 5% for a long time.

And it's not a number we necessary -- and we try to bring it down in the sense that we try to make sure that photography is really feasibility illustrative of the item, we had product information, we do all that sorts of thing, but at the same time, we don't want someone to feel like they can't return items.

So, we try to make it very easy and convenient on one hand for a customer returning item on the other hand if they are returning because it's not as expected or it's different than what they wanted, we certainly want to eliminate that, we want them to have a real feel for what they're ordering.

That number though tends to stay in around that 5% range. And we don't necessarily expect that to necessarily move. The damages number is not a number we've ever fully disclosed but we've made the comment a number of times that the way people think about returns as being a vexing problem in apparel.

The vexing problem in our category would be more damages than returns. Because these goods are kind of prone to damage and they're not necessarily the standard delivery that exists out there is not meant to handle these types of items.

And so, a lot of what we built because CastleGate, WDN, our own presorting and transportation operation, our packaging engineers who work with our suppliers and some over packing operations we have and other things are basically meant to basically significantly reduce damage and we continue to see net gains there and so when we talk about the gross margin, how in the long run we had the 25 to 27 number and today we’re hovering in on the 23 to 24 range.

And we talk about that delta you know so that’s kind of couple a few points differences and we say that we think we can enter more than multiples of that.

It’s because when you look at the cost savings we can get from the transportation network we’re building out and when you look at the price elasticity we can get on the exclusive brands program and when you look at the buying volume discounts we can get as we buy more and more quantity and more and more container direct VR suppliers from Asia which is not a sourcing from factories but it’s just our suppliers giving us a set of pricing and vague efficiencies.

And when you look at things like reducing damage and other things, there is a huge amount of gains there.

We are using some of it to basically give value back to the customer and that’s not just lower prices but it’s how we do delivery and our white club operations, we’re basically going to be offering evening and weekend deliveries and other things that are basically non-traditional but some of it we’re going to keep.

So, there is no exact assumption that’s in 8% to 10% but it's certainly in area that is ripe with opportunity..

Steven Conine Co-Founder & Co-Chairman

I think we’re well pass our 9’o clock time. So, thank you everybody for your participation today and we look forward to talking to everybody next quarter. .

Niraj Shah Co-Founder, Co-Chairman, President & Chief Executive Officer

Thanks everyone. .

Operator

This does conclude today’s conference call. You may now disconnect..

ALL TRANSCRIPTS
2024 Q-3 Q-2 Q-1
2023 Q-4 Q-3 Q-2 Q-1
2022 Q-4 Q-3 Q-2 Q-1
2021 Q-4 Q-3 Q-2 Q-1
2020 Q-4 Q-3 Q-2 Q-1
2019 Q-4 Q-3 Q-2 Q-1
2018 Q-4 Q-3 Q-2 Q-1
2017 Q-4 Q-3 Q-2 Q-1
2016 Q-4 Q-3 Q-2 Q-1
2015 Q-4 Q-3 Q-2 Q-1
2014 Q-4