DOWNERS GROVE, Ill., Aug. 08, 2018 (GLOBE NEWSWIRE) -- FTD Companies, Inc. (Nasdaq: FTD) (“FTD” or the “Company”), a premier floral and gifting company, today announced financial results for the second quarter and six months ended June 30, 2018.

Scott Levin, FTD’s Interim President and Chief Executive Officer, commented, “Our results for the second quarter were impacted by continued headwinds from lower than expected traffic and conversion in our U.S. Consumer segment as well as the resulting lower order volume that affected the Florist segment. Our team is focused on stabilizing the Company’s performance. We believe our recently announced corporate restructuring and cost savings plan will help propel our organization forward, as we seek to capitalize on opportunities to optimize our operations, drive efficiency, and reduce costs. Our Board of Directors and management team are committed to the previously announced review of strategic alternatives to maximize stockholder value. At the same time, our organization intends to execute on our strategic initiatives in conjunction with our new corporate restructuring and cost savings plan.”

Second Quarter ResultsConsolidated revenues were $299.9 million for the second quarter of 2018, a decrease of 8.6% compared to $328.1 million for the second quarter of 2017, primarily due to a decrease in revenues in the U.S. Consumer and Florist segments. International segment revenues were relatively stable in constant currency for the second quarter of 2018 compared to the prior-year quarter. Foreign currency exchange rates had a $1.8 million favorable impact on consolidated revenues during the second quarter of 2018.

Net loss was $118.1 million for the second quarter of 2018, compared to net income of $9.7 million for the second quarter of 2017. Net loss includes pre-tax non-cash impairment charges related to goodwill, intangible assets, and other long-lived assets of $136.9 million for the second quarter of 2018.

Adjusted EBITDA was $17.0 million, or 5.7% of consolidated revenues, for the second quarter of 2018, compared to $31.2 million, or 9.5% of consolidated revenues, for the second quarter of 2017. Adjusted EBITDA is a non-GAAP financial measure. Please refer to the tables in this press release for a reconciliation of all non-GAAP financial measures.

Six-Month ResultsConsolidated revenues were $618.1 million for six months ended June 30, 2018, a decrease of 4.1% compared to $644.6 million for the first six months of 2017, primarily due to a decrease in revenues in the U.S. Consumer and Florist segments, partially offset by an increase in revenues in the International segment. Foreign currency exchange rates had a $7.9 million favorable impact on consolidated revenues for the six months ended June 30, 2018.

Net loss was $124.7 million for the six months ended June 30, 2018, compared to net income of $18.7 million for the first six months of 2017. Net loss includes pre-tax non-cash impairment charges related to goodwill, intangible assets, and other long-lived assets of $139.2 million for the 2018 period.

Adjusted EBITDA was $21.8 million, or 3.5% of consolidated revenues, for the six months ended June 30, 2018, compared to $62.3 million, or 9.7% of consolidated revenues, for the first six months of 2017.

Segment Results

U.S. Consumer Segment: U.S. Consumer segment revenues for the second quarter of 2018 decreased 10.3% to $233.1 million, compared to $259.8 million for the second quarter of 2017. This decline was primarily due to a 9.5% decrease in consumer orders and a $0.56, or 1.0% decrease, in average order value to $53.83, compared to the second quarter of 2017. Revenues decreased 17.8%, 9.0%, and 7.5% for the FTD.com, ProFlowers, and Gourmet Foods businesses, respectively, for the second quarter of 2018 compared to the prior-year quarter. Partially offsetting these decreases was an increase in revenues for Personal Creations of 3.0% for the second quarter 2018 compared to the prior-year quarter. The U.S. Consumer segment operating income was $6.5 million for the second quarter of 2018, compared to operating income of $21.1 million for the prior-year quarter.

U.S. Consumer segment revenues for the six months ended June 30, 2018 decreased 6.6% to $456.4 million, compared to $488.5 million for prior-year six months. This decline was primarily due to a 4.8% decrease in consumer orders and a $1.04, or 1.9% decrease, in average order value to $54.93, compared to the first six months of 2017. Revenues decreased 10.4%, 10.0%, and 4.5% in the ProFlowers, FTD.com, and Gourmet Foods businesses, respectively, for the six months ended June 30, 2018 compared to the first six months of 2017. Partially offsetting these decreases was an increase in revenues for Personal Creations of 22.4% for the six months ended June 30, 2018 compared to the six months ended June 30, 2017. The U.S. Consumer segment operating loss was $1.8 million for the six months ended June 30, 2018, compared to operating income of $40.2 million for the first six months of 2017.

Florist Segment: Florist segment revenues for the second quarter of 2018 decreased 9.5% to $39.9 million, compared to $44.1 million for the second quarter of 2017. This decrease was primarily due to lower order-related and online services revenues and lower products revenues, primarily related to a planned reduction in container offerings and related pricing and a decline in technology system sales. Average revenues per member decreased 2.7% to $3,873 for the second quarter of 2018, compared to $3,981 for the prior-year quarter. Florist segment operating income was $10.8 million, or 27.2% of segment revenues, for the second quarter of 2018, compared to $12.2 million, or 27.8% of segment revenues, for the second quarter of 2017.

Florist segment revenues for the six months ended June 30, 2018 decreased 7.1% to $84.1 million, compared to $90.6 million for the first six months of 2017. This decrease was primarily due to lower order-related and online services revenues and products revenues, primarily related to a planned reduction in container offerings and related pricing and a decline in technology system sales, partially offset by an increase in fresh flower sales. Average revenues per member decreased 0.8% to $8,055 for the six months ended June 30, 2018, compared to $8,122 for the first six months of 2017. Florist segment operating income was $23.1 million, or 27.5% of segment revenues, for the six months ended June 30, 2018, compared to $26.2 million, or 28.9% of segment revenues, for the first six months of 2017.

International Segment: International segment revenues for the second quarter of 2018 increased 6.6% to $31.1 million, compared to $29.2 million for the second quarter of 2017. On a constant currency basis, International segment revenues were relatively stable. Consumer orders in the International segment increased 3.4%, partially offset by a 5.2% decrease in average order value, on a constant currency basis. International segment operating income was $2.7 million, or 8.7% of segment revenues, for the second quarter of 2018, compared to $3.1 million, or 10.5% of segment revenues, for the prior-year quarter. On a constant currency basis, International segment operating income decreased $0.5 million, or 16.7%, for the second quarter of 2018 compared to the prior-year quarter.

International segment revenues for the six months ended June 30, 2018 increased 14.8% to $86.0 million, compared to $74.9 million for the first six months of 2017. On a constant currency basis, International segment revenues increased 4.3%. Consumer orders increased 7.5%, partially offset by a 4.0% decrease in average order value, on a constant currency basis. International segment operating income was $9.8 million, or 11.4% of segment revenues, for the six months ended June 30, 2018, compared to $8.6 million, or 11.5% of segment revenues, for the first six months of 2017. On a constant currency basis, International segment operating income increased $0.2 million, or 2.6%, for the six months ended June 30, 2018 compared to the first six months of 2017.

Balance Sheet, Cash Flow, and Financing InitiativesNet cash used for operating activities was $1.6 million for the six months ended June 30, 2018, compared to cash provided by operating activities of $19.6 million for the six months ended June 30, 2017. Free Cash Flow for the six months ended June 30, 2018 was negative $17.5 million, compared to Free Cash Flow of $18.6 million generated in the first six months of 2017. Free Cash Flow is a non-GAAP financial measure. Please refer to the tables in this press release for a reconciliation of all non-GAAP financial measures.

Cash and cash equivalents were $20.4 million as of June 30, 2018 compared to $29.5 million at December 31, 2017. At June 30, 2018, the aggregate principal amount of the Company’s indebtedness outstanding under its credit agreement was $195.0 million, before reduction for deferred financing fees, compared to $192.0 million at December 31, 2017. The credit agreement debt includes $130.0 million outstanding under a term loan and $65.0 million outstanding under revolving loans. As previously announced, the strategic alternatives expected to be considered as part of the Company’s review process include potential financings. The Company also intends to work proactively with its current lenders to address issues under the credit agreement that may arise while the review process is ongoing.

2018 Business OutlookFTD is reiterating the outlook for the full year ending December 31, 2018 that it previously provided on July 19, 2018. The annual outlook reflects the Company’s year-to-date results, including lower than expected traffic and conversion for the first and second quarters, as well as the Company’s expectations for the rest of the year, including anticipated continued traffic and conversion headwinds. The outlook also includes the anticipated savings from the previously announced corporate restructuring and cost savings plan. The Company continues to expect the following for full-year 2018:

-- Consolidated revenues of $1.03 billion to $1.04 billion; -- Adjusted EBITDA of approximately $37 million to $41 million; and -- Capital expenditures of $35 million to $40 million.

In connection with the outlook provided above, please note that the seasonality of the Company’s business impacts the quarterly pattern of its profitability and cash flows from operations.

The Company is not providing 2018 guidance for net income/(loss) the GAAP measure most directly comparable to Adjusted EBITDA, and similarly cannot provide a reconciliation between its forecasted Adjusted EBITDA and net income/(loss) metrics without unreasonable effort due to the unavailability of reliable estimates for certain items, including restructuring and other exit costs, corporate reorganization costs, transaction-related costs, impairments of goodwill, intangible assets, and other long-lived assets, and discrete tax items. These items may vary significantly between periods and could materially impact future financial results.

Conference Call The Company will be hosting a conference call today, August 8, 2018, at 5:00 p.m. ET. Live audio of the call will be webcast and archived on the investor relations section of the Company’s website at http://www.ftdcompanies.com. In addition, you may dial 877-407-0784 to listen to the live broadcast.

A telephonic playback and archived webcast will be available through August 22, 2018. Participants can dial 844-512-2921 to hear the playback. The passcode is 13681801.

About FTD Companies, Inc.FTD Companies, Inc. is a premier floral and gifting company. Through our diversified family of brands, we provide floral, specialty foods, gifts, and related products to consumers primarily in the United States and the United Kingdom. We also provide floral products and services to retail florists and other retail locations throughout these same geographies. FTD has been delivering flowers since 1910, and the highly-recognized FTD® and Interflora® brands are supported by the iconic Mercury Man logo®, which is displayed in approximately 35,000 floral shops in over 125 countries. In addition to FTD and Interflora, our diversified portfolio of brands includes the following trademarks: ProFlowers®, ProPlants®, Shari’s Berries®, Personal Creations®, RedEnvelope®, Flying Flowers®, Ink Cards™, Postagram™, Gifts.com™, and BloomThat™. FTD Companies, Inc. is headquartered in Downers Grove, Ill. For more information, please visit www.ftdcompanies.com.

Cautionary Information Regarding Forward-Looking Statements This release contains certain forward-looking statements within the meaning of the “safe harbor” provisions of the Private Securities Litigation Reform Act of 1995, as amended, based on our current expectations, estimates, and projections about our operations, industry, financial condition, performance, results of operations, and liquidity. Statements containing words such as “may,” “believe,” “anticipate,” “expect,” “intend,” “plan,” “project,” “projections,” “business outlook,” “estimate,” or similar expressions constitute forward-looking statements. These forward-looking statements include, but are not limited to, statements regarding the exploration of strategic alternatives, the strategic and financial evaluation of the Company’s business, the Company’s corporate restructuring and cost savings plan and other strategies, and future financial performance, including 2018 financial outlooks discussed herein. Potential factors that could affect these forward-looking statements include, among others, uncertainties associated with being able to identify, evaluate, or complete any strategic alternative or strategic transaction; the impact of the announcement of the Company’s review of strategic alternatives, as well as any strategic alternative or strategic transaction that may be pursued, on the Company’s business, including its financial and operating results and its employees, suppliers, and customers; the Company’s ability to implement and realize anticipated benefits from its corporate restructuring and cost savings plan and other initiatives; the Company’s ability to repay, refinance, or restructure its outstanding debt; and the other factors disclosed in the Company’s most recent Annual Report on Form 10-K and the Company’s other filings with the Securities and Exchange Commission ( www.sec.gov ), as updated from time to time in our subsequent filings with the SEC, including, without limitation, information under the captions “Management’s Discussion and Analysis of Financial Condition and Results of Operations” and “Risk Factors.” Readers are cautioned not to place undue reliance on these forward-looking statements, which reflect the Company’s analysis only as of the date hereof. Such forward-looking statements are not guarantees of future performance or results and involve risks and uncertainties that may cause actual performance and results to differ materially from those predicted. Except as required by law, we undertake no obligation to publicly release the results of any revision to these forward-looking statements that may be made to reflect events or circumstances after the date hereof or to reflect the occurrence of unanticipated events.

Non-GAAP MeasuresTo supplement the Company’s consolidated financial statements presented in accordance with generally accepted accounting principles (“GAAP”), the Company uses Adjusted EBITDA as a measure of certain components of financial performance. The Company’s definition of Adjusted EBITDA, as set forth below, may be modified from time to time.

Management believes that Adjusted EBITDA is an important measure of operating performance because it allows for a period-to-period comparison of the Company’s operating performance by removing the impact of the Company’s capital structure (interest expense on outstanding debt), asset base (depreciation, amortization, and impairment charges), tax consequences, certain other non-operating items, and stock-based compensation. The Company further emphasizes the importance of Adjusted EBITDA as an operating performance measure by utilizing the Adjusted EBITDA measure as a basis for determining certain incentive compensation targets for certain members of the Company’s management. The Adjusted EBITDA measure also is used as a performance measure under the Company’s senior secured credit facility and includes adjustments such as the items defined above and other further adjustments, which are defined in the senior secured credit facility.

Management believes that presenting this non-GAAP financial measure provides additional information to facilitate comparison of the Company’s historical operating results and trends in its underlying operating results and provides additional transparency on how the Company evaluates its businesses.

In addition to the use of this non-GAAP measure by management for the purposes outlined above, the Company believes Adjusted EBITDA is a measure widely used by securities analysts, investors, and others to evaluate the financial performance of the Company and its competitors.

Adjusted EBITDA is not determined in accordance with GAAP and should be considered in addition to, not as a substitute for, or superior to financial measures determined in accordance with GAAP. A limitation associated with the use of Adjusted EBITDA is that it does not reflect depreciation and amortization expense for various long-lived assets, impairment charges, interest expense, income taxes, and other items that have been and will be incurred. Each of these items should also be considered in the overall evaluation of the Company’s results. In addition, Adjusted EBITDA does not reflect capital expenditures and other investing activities. An additional limitation associated with Adjusted EBITDA is that the measure does not include stock-based compensation expenses related to the Company’s workforce. A further limitation associated with the use of this non-GAAP financial measure is that it does not reflect expenses or gains that are not considered reflective of the Company’s core operations. Management compensates for these limitations by providing the relevant disclosure of its depreciation and amortization, impairment charges, interest and income tax expenses, capital expenditures, stock-based compensation, and other items within its financial press releases and SEC filings, all of which should be considered when evaluating the Company’s performance.

A further limitation associated with the use of this measure is that the term “Adjusted EBITDA” does not have a standardized meaning. Therefore, other companies may use the same or a similarly named measure but exclude different items or use different computations, which may not provide investors a comparable view of the Company’s performance in relation to other companies. Management compensates for this limitation by presenting the most comparable GAAP measure: net income/(loss), directly ahead of Adjusted EBITDA; within this and other financial press releases and by providing reconciliations that show and describe the adjustments made. In addition, many of the adjustments to the Company’s GAAP financial measures reflect the exclusion of items that are recurring in nature and will be reflected in the Company’s financial results for the foreseeable future.

Definitions

(1) Segment operating income/(loss). The Company’s chief operating decision maker uses segment operating income/(loss) to evaluate the performance of the business segments and to make decisions about allocating resources among segments. Segment operating income/(loss) is operating income/(loss) excluding depreciation, amortization, impairment of goodwill, intangible assets, and other long-lived assets, litigation and dispute settlement charges and gains, transaction-related costs, restructuring and other exit costs, and corporate reorganization costs. In addition, stock-based and incentive compensation and general corporate expenses are not allocated to the segments. Segment operating income/(loss) is prior to intersegment eliminations and excludes other income/(expense), net. Please refer to the tables in this press release for a reconciliation of segment operating income/(loss) to net income/(loss).

(2) Consumer orders. The Company monitors the number of consumer orders for floral, gift, and related products during a given period. Consumer orders are individual units delivered during the period that were originated through our consumer websites, associated mobile sites and applications, and various telephone numbers. The number of consumer orders is not adjusted for non-delivered orders that are refunded on or after the scheduled delivery date. Orders originating with a florist or other retail location for delivery to consumers are not included as part of this number.

(3) Average order value. The Company monitors the average value for consumer orders delivered in a given period, which is referred to as the average order value. Average order value represents the average amount received for consumer orders delivered during a period. The average order value of consumer orders within the U.S. Consumer and International segments is tracked in their local currency, the U.S. Dollar for the U.S. Consumer segment and the British Pound for the International segment. The local currency amounts received for the International segment are then translated into U.S. dollars at the average currency exchange rate for the period. Average order value includes merchandise revenues and shipping or service fees paid by the consumer, less discounts and refunds (net of refund-related fees charged to floral network members).

(4) Average revenues per member. The Company monitors average revenues per member for floral network members in the Florist segment. Average revenues per member represents the average revenues earned from a member of the Company’s floral network during a period. Revenues include services revenues and products revenues, but exclude revenues from sales to non-members. Floral network members include retail florists and other non-florist retail locations that offer floral and gifting solutions. Average revenues per member is calculated by dividing Florist segment revenues for the period, excluding sales to non-members, by the average number of floral network members for the period.

(5) Adjusted earnings before interest, taxes, depreciation, and amortization (“Adjusted EBITDA”). The Company defines Adjusted EBITDA as net income/(loss) before net interest expense, provision for/(benefit from) income taxes, depreciation, amortization, impairment of goodwill, intangible assets, and other long-lived assets, stock-based compensation, transaction-related costs, litigation and dispute settlement charges and gains, restructuring and other exit costs, and corporate reorganization costs.

Litigation and dispute settlement charges and gains include estimated losses for which the Company has established a reserve, as well as actual settlements, judgments, fines, penalties, assessments or other resolutions against, or in favor of, the Company related to litigation, arbitration, investigations, disputes, or similar matters. Insurance recoveries received by the Company related to such matters are also included in these adjustments.

Transaction-related costs are certain expense items resulting from actual or potential transactions such as business combinations, mergers, acquisitions, dispositions, spin-offs, financing transactions, and other strategic transactions, including, without limitation, (i) transaction-related bonuses and (ii) expenses for advisors and representatives such as investment bankers, consultants, attorneys, and accounting firms. Transaction-related costs may also include, without limitation, transition and integration costs such as retention bonuses and acquisition-related milestone payments to acquired employees, in addition to consulting, compensation, and other incremental costs associated with integration projects.

Corporate reorganization costs are costs, other than restructuring and other exit costs, associated with our corporate restructuring and cost savings plan such as retention bonuses for key employees, travel expenses related to transition of responsibilities between locations, and other similar costs.

(6) Free Cash Flow. The Company defines Free Cash Flow as net cash provided by or used for operating activities less capital expenditures, plus cash paid for transaction-related costs, cash paid or received for litigation and dispute settlement charges or gains, cash paid for restructuring and other exit costs, and cash paid for corporate reorganization costs.

FTD COMPANIES, INC. UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (in thousands, except per share amounts) Three Months Ended Six Months Ended June 30, June 30, ------------------------- ------------------------- 2018 2017 2018 2017 ---------- - --------- - ---------- - --------- - Revenues: U.S. Consumer segment $ 233,082 $ 259,804 $ 456,443 $ 488,476 Florist segment 39,916 44,090 84,132 90,596 International segment 31,114 29,201 86,029 74,938 Intersegment eliminations (4,191 ) (4,949 ) (8,513 ) (9,371 ) - -------- - - ------- - - -------- - - ------- - Total revenues 299,921 328,146 618,091 644,639 Operating expenses: Cost of revenues 194,482 203,179 405,229 399,553 Sales and marketing 71,067 76,224 153,349 145,120 General and administrative 23,133 27,039 48,834 55,794 Amortization of intangible assets 1,495 3,819 2,997 7,639 Restructuring and other exit costs — 136 — 944 Impairment of goodwill, intangible assets, and other 136,861 — 139,216 — long-lived assets - -------- - - ------- - - -------- - - ------- - Total operating expenses 427,038 310,397 749,625 609,050 - -------- - - ------- - - -------- - - ------- - Operating income/(loss) (127,117 ) 17,749 (131,534 ) 35,589 Interest expense, net (4,389 ) (2,440 ) (6,875 ) (4,713 ) Other income, net 160 223 136 198 - -------- - - ------- - - -------- - - ------- - Net income/(loss) before income taxes (131,346 ) 15,532 (138,273 ) 31,074 Provision for/(benefit from) income taxes (13,261 ) 5,816 (13,592 ) 12,335 - -------- - - ------- - - -------- - - ------- - Net income/(loss) $ (118,085 ) $ 9,716 $ (124,681 ) $ 18,739 - -------- - - ------- - - -------- - - ------- - Earnings/(loss) per common share Basic earnings/(loss) per share $ (4.25 ) $ 0.35 $ (4.49 ) $ 0.67 - -------- - - ------- - - -------- - - ------- - Diluted earnings/(loss) per share $ (4.25 ) $ 0.35 $ (4.49 ) $ 0.67 - -------- - - ------- - - -------- - - ------- - Average Shares Outstanding: Basic 27,785 27,452 27,749 27,415 - -------- - - ------- - - -------- - - ------- - Diluted 27,785 27,452 27,749 27,449 - -------- - - ------- - - -------- - - ------- -

FTD COMPANIES, INC. UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS (in thousands) June 30, December 2018 31, 2017 --------- --------- ASSETS Cash and cash equivalents $ 20,436 $ 29,496 Accounts receivable, net 21,319 26,028 Inventories 24,816 25,356 Property and equipment, net 44,779 33,880 Intangible assets, net 104,958 181,965 Goodwill 211,978 277,041 Other assets 22,016 36,559 - ------- - ------- Total assets $ 450,302 $ 610,325 - ------- - ------- LIABILITIES AND EQUITY Accounts payable and accrued liabilities $ 140,576 $ 161,799 Debt 189,690 189,666 Deferred tax liabilities, net 9,311 30,854 Other liabilities 17,761 13,482 - ------- - ------- Total liabilities 357,338 395,801 - ------- - ------- Total equity 92,964 214,524 - ------- - ------- Total liabilities and equity $ 450,302 $ 610,325 - ------- - -------

FTD COMPANIES, INC. UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (in thousands) Three Months Ended Six Months Ended June 30, June 30, ------------------------- ------------------------- 2018 2017 2018 2017 ---------- - --------- - ---------- - --------- - Cash flows from operating activities: Net income/(loss) $ (118,085 ) $ 9,716 $ (124,681 ) $ 18,739 Adjustments to reconcile net income/(loss) to net cash provided by/(used for) operating activities: Depreciation and amortization 4,118 9,285 8,220 18,583 Impairment of goodwill, intangible assets, and other 136,861 — 139,216 — long-lived assets Stock-based compensation 2,604 3,529 5,410 5,870 Provision for doubtful accounts receivable 834 429 1,067 779 Amortization of deferred financing fees 715 340 1,058 680 Deferred taxes, net (21,815 ) (1,394 ) (20,432 ) 1,758 Other, net (7 ) (52 ) 92 (69 ) Changes in operating assets and liabilities: Accounts receivable, net 7,507 7,828 3,585 3,887 Inventories 3,061 2,169 529 170 Prepaid expenses and other assets 1,406 1,908 3,492 5,049 Accounts payable and accrued liabilities (23,228 ) (35,917 ) (23,087 ) (36,060 ) Income taxes receivable or payable 5,675 (1,174 ) 2,514 66 Other liabilities (188 ) (1,274 ) 1,431 157 - -------- - - ------- - - -------- - - ------- - Net cash provided by/(used for) operating activities (542 ) (4,607 ) (1,586 ) 19,609 - -------- - - ------- - - -------- - - ------- - Cash flows from investing activities: Purchases of property and equipment (9,221 ) (3,174 ) (16,280 ) (6,370 ) Proceeds from life insurance 10,003 — 10,003 — Net cash provided by/(used for) investing activities 782 (3,174 ) (6,277 ) (6,370 ) - -------- - - ------- - - -------- - - ------- - Cash flows from financing activities: Proceeds from revolving lines of credit 95,000 55,000 185,000 70,000 Payments on term debt and revolving lines of credit (97,000 ) (20,000 ) (182,000 ) (85,000 ) Purchases from employee stock plan 412 1,042 412 1,042 Payments for debt financing fees (3,226 ) — (4,034 ) — Repurchases of common stock withheld for taxes (9 ) (25 ) (460 ) (1,969 ) - -------- - - ------- - - -------- - - ------- - Net cash provided by/(used for) financing activities (4,823 ) 36,017 (1,082 ) (15,927 ) - -------- - - ------- - - -------- - - ------- - Effect of foreign currency exchange rate changes on cash and (557 ) 676 (115 ) 1,042 cash equivalents Change in cash and cash equivalents (5,140 ) 28,912 (9,060 ) (1,646 ) Cash and cash equivalents, beginning of period 25,576 50,444 29,496 81,002 - - - Cash and cash equivalents, end of period $ 20,436 $ 79,356 $ 20,436 $ 79,356 - -------- - - ------- - - -------- - - ------- - Supplemental Cash Flow Information: Cash paid for interest $ 3,494 $ 2,170 $ 5,733 $ 4,074 Cash paid for income taxes, net 3,159 8,485 3,781 10,517 Cash paid for restructuring and other exit costs 44 615 340 3,233 Cash paid for litigation and dispute settlement charges — — — 25 Cash paid for transaction and integration costs 67 1,369 67 2,056

FTD COMPANIES, INC. UNAUDITED SEGMENT INFORMATION (in thousands, except average order values, average revenues per member, and average currency exchange rates) Three Months Ended Six Months Ended June 30, June 30, -------------------- ----------------------- 2018 2017 2018 2017 --------- --------- --------- - --------- U.S. Consumer: Segment revenues $ 233,082 $ 259,804 $ 456,443 $ 488,476 Segment operating income/(loss) (1) $ 6,474 $ 21,120 $ (1,761 ) $ 40,227 Consumer orders (2) 4,214 4,654 8,092 8,501 Average order value (3) $ 53.83 $ 54.39 $ 54.93 $ 55.97 Florist: Segment revenues $ 39,916 $ 44,090 $ 84,132 $ 90,596 Segment operating income (1) $ 10,849 $ 12,248 $ 23,115 $ 26,202 Average revenues per member (4) $ 3,873 $ 3,981 $ 8,055 $ 8,122 International: In USD: Segment revenues $ 31,114 $ 29,201 $ 86,029 $ 74,938 Segment operating income (1) $ 2,710 $ 3,066 $ 9,765 $ 8,598 Consumer orders (2) 550 532 1,477 1,374 Average order value(3) $ 45.89 $ 45.57 $ 47.45 $ 44.91 In GBP: Segment revenues £ 22,880 £ 22,798 £ 62,264 £ 59,679 Average order value(3) £ 33.77 £ 35.61 £ 34.36 £ 35.79 Average currency exchange rate: GBP to USD 1.36 1.28 1.38 1.26

FTD COMPANIES, INC. UNAUDITED RECONCILIATIONS (in thousands) The following tables contain reconciliations of Adjusted EBITDA and Free Cash Flow to financial measures reported in accordance with Generally Accepted Accounting Principles ("GAAP"). RECONCILIATION OF SEGMENT OPERATING INCOME TO NET INCOME/(LOSS) AND NET INCOME/(LOSS) TO ADJUSTED EBITDA Three Months Ended Six Months Ended June 30, June 30, ------------------------ ------------------------- 2018 2017 2018 2017 ---------- - -------- - ---------- - --------- - Segment Operating Income/(loss)(1): U.S. Consumer $ 6,474 $ 21,120 $ (1,761 ) $ 40,227 Florist 10,849 12,248 23,115 26,202 International 2,710 3,066 9,765 8,598 Unallocated expenses (6,171 ) (9,400 ) (15,217 ) (20,855 ) Impairment of goodwill, intangible assets, and other (136,861 ) — (139,216 ) — long-lived assets Depreciation and amortization (4,118 ) (9,285 ) (8,220 ) (18,583 ) - -------- - - ------ - - -------- - ------- - Operating income/(loss) (127,117 ) 17,749 (131,534 ) 35,589 Interest expense, net (4,389 ) (2,440 ) (6,875 ) (4,713 ) Other income, net 160 223 136 198 (Provision for)/benefit from income taxes 13,261 (5,816 ) 13,592 (12,335 ) Net income/(loss) (GAAP Basis) $ (118,085 ) $ 9,716 $ (124,681 ) $ 18,739 - -------- - - ------ - - -------- - - ------- - Net income/(loss) (GAAP Basis) $ (118,085 ) $ 9,716 $ (124,681 ) $ 18,739 Interest expense, net 4,389 2,440 6,875 4,713 Provision for/(benefit from) income taxes (13,261 ) 5,816 (13,592 ) 12,335 Depreciation and amortization 4,118 9,285 8,220 18,583 Stock-based compensation 2,604 3,529 5,410 5,870 Transaction and integration costs 200 269 200 1,070 Litigation and dispute settlement charges 148 — 188 — Impairment of goodwill, intangible assets, and other 136,861 — 139,216 — long-lived assets Restructuring and other exit costs — 136 — 944 Adjusted EBITDA(5) $ 16,974 $ 31,191 $ 21,836 $ 62,254 - -------- - - ------ - - -------- - - ------- - RECONCILIATION OF NET CASH PROVIDED BY/(USED FOR) OPERATING ACTIVITIES TO FREE CASH FLOW Three Months Ended Six Months Ended June 30, June 30, ------------------------ ------------------------- 2018 2017 2018 2017 ---------- - -------- - ---------- - --------- - Net cash provided by/(used for) operating activities $ (542 ) $ (4,607 ) $ (1,586 ) $ 19,609 (GAAP Basis) Capital expenditures (9,221 ) (3,174 ) (16,280 ) (6,370 ) Cash paid for transaction and integration costs 67 1,369 67 2,056 Cash paid for litigation and dispute settlement charges — — — 25 Cash paid for restructuring and other exit costs 44 615 340 3,233 - -------- - - ------ - - -------- - - ------- - Free Cash Flow(6) $ (9,652 ) $ (5,797 ) $ (17,459 ) $ 18,553 - -------- - - ------ - - -------- - - ------- -

ContactsInvestor Relations: Katie Turner646-277-1228 ir@ftdi.com