Derrek Gafford
Analyst · Deutsche Bank. Your line is open.
So in 2015, we did $355 million of revenue with Amazon. When we talked with you all at the beginning of the - or at the end of our first quarter and release our results to give you news that they were going to be downsizing the use of our services in their fulfillment centers, at that time we said our best estimate for the year is $205 million of revenue. Okay? So, where it will shake out right now is about roughly $165 million. So that's a $40 million drop, and most all of that’s occurring in the fourth quarter. Part of that, call it, maybe a third of that $40 million is related to the delivery station business which we got news on that during the mid part of the quarter, and so that's come out of our forecast. And then the other two-thirds of that $40 million drop, let's call it $25 million, is related to the fulfillment centers and that's just Amazon using less of our services for a variety of different reasons. So you got about $40 million adjustment for the annual amount that we gave you, and all of that’s occurring here in the fourth quarter. While we’re on this topic, just to remind everybody, we gave a forecast next year, basically our run rate forecast, as is now, of about $30 million of revenue and $2 million of EBITDA. In our earnings release materials that we sent out today, you'll see also we gave the revenue on a quarterly basis in there, so you can take this $165 million that I just mentioned and break it by quarter. But I also want to provide you with the EBITDA by quarter, and I'm going to do that right now. I think it's helpful for you to have this and we want to make sure that we’re as transparent as we can because I know this kind of shifts can make it challenging in understanding where things are going. So I'll give this to you by quarter here in 2016. First quarter of ‘16, EBITDA was roughly $5 million. Q2 of ‘16 was roughly flat. Q3 of ‘16 was $1 million of loss, and in Q4 for ‘16 we are expecting about $2.5 million of EBITDA in the guidance that we gave you. And as a point of comparison, Q4 of ‘15 was about $11.5 million of EBITDA, so there is about $9 million of EBITDA overhang in Q4. I think it's also important to give you, what - well, I gave you what Q1 of ‘16 was, that’s $5 million. So really what we have here - you can do some of your own calculations here but we've got a couple of quarters here of overhang EBITDA-wise until we get into the second quarter of 2017. So let me pause there, Kevin. I think I got most of the Amazon question you asked and then some. Hopefully that hit the mark.