Grubhub Investor Presentation Deck
Reconciliation of Non-GAAP Net Income
($MM) (¹)
Net Income
Stock Based Compensation
Amortization of Acquired Intangibles
Write-down of Seamless Platform
Merger and Restructuring Charges (²)
Income Tax Adjustments
Non-GAAP Net Income
(1)
(2)
Diluted Average Shares (mm)
Non-GAAP EPS ($)
Q1 2015
$10.6
$3.0
$4.1
$0.6
($3.3)
$14.9
85.1
$0.18
Q2 2015
$9.4
$3.3
$4.7
$1.9
$0.1
($4.3)
$15.0
85.8
$0.17
Totals may not sum due to rounding
Merger and restructuring costs include transaction and integration related costs, such as legal and
accounting costs, associated with the Merger, and restructuring costs
Q3 2015
$6.9
$3.1
$4.7
$0.4
($3.5)
$11.5
85.9
$0.13
Q4 2015
$11.3
$4.1
$4.8
$0.5
($3.9)
$16.7
86.0
$0.19
2015
$38.1
$13.5
$18.2
$1.9
$1.6
($15.2)
$58.1
85.7
$0.68
GH
25View entire presentation