Attached files

file filename
EX-99.3 - EX-99.3 - Bankrate, Inc.rate-20150617ex993f69f57.htm
EX-99.2 - EX-99.2 - Bankrate, Inc.rate-20150617xex992.htm
8-K - 8-K - Bankrate, Inc.rate-20150617x8k.htm

Exhibit 99.1

bankrateInc

www.bankrate.com

For more information contact:

 

Steven D. Barnhart

SVP, Chief Financial Officer

steve.barnhart@bankrate.com

(917) 438-9558

 

News Media:

Thomas Mulligan

Sitrick And Company

tmulligan@sitrick.com 

(310) 367-6567

 

 

FOR IMMEDIATE RELEASE

Reminder -- Conference Call and Webcast Today at 4:30 P.M. Eastern Time

Interactive Dial-In: (877)  809-9810, Passcode 67434357.   International Callers Dial-In: (330)  863-3286, Passcode 67434357 (10 minutes before the call). Webcast:  http://investor.bankrate.com/

 

 

BANKRATE ANNOUNCES RESULTS OF ITS INTERNAL REVIEW AND FULL YEAR 2014 FINANCIAL RESULTS

 

NEW YORK, NY – June 17,  2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

($ in millions, except per share amounts)

  

 

 

 

 

 

  

 

 

  

Q4 2014

 

Q4 2013

  

2014

  

2013

Revenue

  

$

136.7 

 

$

122.0 

  

$

544.9 

  

$

456.9 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

  

 

 

 

 

 

  

 

 

  

 

 

GAAP

  

 

10.3 

 

 

(4.4)

  

 

5.2 

  

 

(11.2)

Adjusted

  

 

18.4 

 

 

16.2 

 

 

69.8 

 

 

51.9 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings (loss) per share (EPS)

  

 

 

 

 

 

  

 

 

  

 

 

GAAP

  

$

0.10 

 

$

(0.04)

  

$

0.05 

  

$

(0.11)

Adjusted

  

 

0.18 

 

 

0.16 

 

 

0.68 

 

 

0.52 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA

  

 

37.4 

 

 

34.1 

 

 

143.0 

 

 

122.2 

 

Bankrate, Inc. (NYSE: RATE) today announced the results of the internal review conducted by the Audit Committee of the Bankrate Board of Directors and the restatement of its financial statements for fiscal years 2011, 2012 and 2013, the fiscal quarters within those years, and the fiscal quarters ended March 31, 2014 and June 30, 2014.  The restated financial statements,  as well as the financial statements for the quarter ended September 30, 2014 and the fiscal year ended December 31, 2014, are included within the Bankrate Annual Report on Form 10-K for the year ended December 31, 2014, filed with the Securities and Exchange Commission today 

 

In a separate release, Bankrate announced its results for the first quarter of 2015 and the filing of its Quarterly Report on Form 10-Q.


 

Completion of Internal Review

As previously announced, Bankrate’s Audit Committee, with the assistance of independent counsel and independent forensic accountants, conducted an internal review of years 2011, 2012 and 2013. During the course of that review, Bankrate’s Audit Committee concluded that the accounting for certain historical business activities had been recorded in a manner that was not consistent with generally accepted accounting principles in the United States (GAAP). The Company determined that entries related to the aforementioned business activities should be (and have been) adjusted in the applicable financial statements whether or not material, individually or in the aggregate. The Company also made certain adjustments, including certain corrections that had been previously identified but not recorded, because at the time identified they were deemed to be not material in the aggregate to the Company’s consolidated financial statements. These include adjustments to purchase accounting, equity compensation expense, certain accruals and revenue recognition, as well as tax related entries. A summary of the restatement is set forth in the table below.

 

Effects of Restatement

 

The table below sets forth the effects of the restatement on our previously reported Consolidated Statements of Comprehensive Income (Loss) for the years ended December 31, 2013, 2012 and 2011, and for the year to date June 30, 2014. The Company has also classified its operations in China as discontinued operations throughout the restated periods, which is reflected in the table below. The restatement has no material effect on our cash flows or liquidity in any of the restated periods.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year to Date

 

Year Ended December 31,

 

 

 

(In thousands, except per share amounts)

 

 

June 30, 2014

 

 

2013

 

 

2012

 

 

2011

 

Total

Revenue (as previously reported)

 

$

267,138 

 

$

457,433 

 

$

457,164 

 

$

424,201 

 

$

1,605,936 

Adjustments

 

 

 -

 

 

200 

 

 

(944)

 

 

460 

 

 

(284)

Discontinued operations

 

 

(496)

 

 

(697)

 

 

(251)

 

 

(336)

 

 

(1,780)

Revenue (as restated)

 

$

266,642 

 

$

456,936 

 

$

455,969 

 

$

424,325 

 

$

1,603,872 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) (as previously reported)

 

$

2,586 

 

$

(10,002)

 

$

29,331 

 

$

(13,422)

 

$

8,493 

Adjustments

 

 

(693)

 

 

(1,194)

 

 

(2,286)

 

 

523 

 

 

(3,650)

Discontinued operations

 

 

812 

 

 

1,243 

 

 

1,101 

 

 

1,169 

 

 

4,325 

Net income (loss) from continuing operations (as restated)

 

$

2,705 

 

$

(9,953)

 

$

28,146 

 

$

(11,730)

 

$

9,168 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings per share (as previously reported)

 

$

0.03 

 

$

(0.10)

 

$

0.29 

 

$

(0.14)

 

 

 

Adjustments

 

 

(0.01)

 

 

(0.01)

 

 

(0.02)

 

 

 -

 

 

 

Discontinued operations

 

 

0.01 

 

 

0.01 

 

 

0.01 

 

 

0.02 

 

 

 

Diluted earnings per share from continuing operations (as restated)

 

$

0.03 

 

$

(0.10)

 

$

0.28 

 

$

(0.12)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The net impact of the correction of the misstatements and the other adjustments on our aggregate Adjusted EBITDA over the restated periods was a reduction of $5.2 million, during which periods our total Adjusted EBITDA as previously reported was $448.4 million. The impact on Adjusted EBITDA of reclassifying our operations in China as discontinued through the restated periods offset the restatement adjustments by $3.3 million. The calculation of Adjusted EBITDA, a non-GAAP measure utilized by the Company, was revised to include the add-back of costs related to the restatement, the


 

internal review, the Securities and Exchange Commission (SEC) and Department of Justice (DOJ) investigations and related litigation (collectively the “Restatement Costs”), which had the effect of offsetting by $3.8 million the impact of the restatement adjustments. Without the offsetting impact of reclassifying discontinued operations and the add-back of the Restatement Costs, the impact of the restatement adjustments over the Restated Periods on Adjusted EBITDA would have been $12.4 million. The following table summarizes the impact of the restatement on Adjusted EBITDA. See Item 6. Selected Financial Data of the 2014 Annual Report on Form 10-K for more detail.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year to Date

 

Year Ended December 31,

 

 

 

(In thousands)

 

June 30, 2014

 

2013

 

2012

 

2011

 

Total

Adjusted EBITDA as previously reported

 

$

67,919 

 

$

121,907 

 

$

123,137 

 

$

135,438 

 

$

448,401 

Adjusted EBITDA as restated

 

 

69,245 

 

 

122,207 

 

 

119,141 

 

 

132,577 

 

 

443,170 

Net change

 

$

1,326 

 

$

300 

 

$

(3,996)

 

$

(2,861)

 

$

(5,231)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Change related to Restatement adjustments

 

$

(587)

 

$

(1,851)

 

$

(6,098)

 

$

(3,827)

 

$

(12,363)

Change related to the addback of Restatement costs

 

 

1,280 

 

 

1,269 

 

 

1,249 

 

 

 -

 

 

3,798 

Change related to discontinued operations

 

 

633 

 

 

882 

 

 

853 

 

 

966 

 

 

3,334 

 

 

$

1,326 

 

$

300 

 

$

(3,996)

 

$

(2,861)

 

$

(5,231)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Results for Year Ended December 31, 2014

 

Total revenue for the twelve months ended December 31, 2014 was $544.9 million, compared to $456.9 million for the restated full year 2013. 

 

GAAP net income was $5.2 million, or $0.05 per fully diluted share in 2014, compared to restated GAAP net loss of $11.2 million, or $0.11 per fully diluted share, in 2013.

 

On a non-GAAP adjusted basis, adjusted net income, as outlined in the attached reconciliation, was $69.8 million and adjusted EPS was $0.68 for the full twelve months of 2014, compared to $51.9 million and adjusted EPS of $0.52 in 2013, representing adjusted EPS growth of 31%.

 

Adjusted EBITDA for 2014, as outlined in the attached reconciliation, was $143.0 million, compared to $122.2 million in the restated period 2013, an increase of 17%.

 

Supplementary information can be found in the “FY-14 & Q1-15 Earnings Call Presentation” located in the “Investor Overview” section on http://investor.bankrate.com/.

 

“The Company is pleased to have concluded this thorough review of its financial statements for 2011 through 2013 and to now be able to confirm 2014’s record financial and operational performance,” said Kenneth S. Esterow, Bankrate’s president and CEO.  “With this review process concluded, Bankrate can now turn its attention more fully towards execution and long-term growth,” Mr. Esterow added.

 


 

Other Matters

As previously announced, the Securities and Exchange Commission (SEC) is conducting a non-public formal investigation of Bankrate’s financial reporting with the principal focus on the quarters ending March 31, 2012 and June 30, 2012. The investigation is examining whether accounting entries may have improperly impacted the Company’s reported results, including relative to market expectations at such time.  The Company has agreed to the terms of a potential settlement of the SEC investigation that the SEC enforcement staff has indicated it is prepared to recommend to the Commission. The proposed settlement is subject to acceptance and authorization by the Commission and would, among other things, require the Company to pay a $15.0 million penalty. As a result, the Company recorded an accrual in the amount of $15.0 million as of September 30, 2014. However, the terms of the settlement have not been approved by the Commission and therefore there can be no assurance that the Company’s efforts to resolve the SEC’s investigation will be successful, that the settlement amount will be as anticipated or that the reserve with respect thereto will be sufficient, and the Company cannot predict the ultimate timing or the final terms of any settlement. The previously announced investigation by the Department of Justice is ongoing.  

 

June 17, 2015 Conference Call Interactive Dial-In and Webcast Information:

To participate in the teleconference please call: (877)  809-9810, passcode 67434357.    International participants should dial: (330)  330-863-3286, passcode 67434357.  Please access at least 10 minutes prior to the time the conference is set to begin. A webcast of this call can be accessed at Bankrate’s website: http://investor.bankrate.com/.

 

Replay Information:

A replay of the conference call will be available beginning June 17, 2015 at 7:30 p.m. ET / 4:30 p.m. PT through June 24, 2015 at 11:59 p.m. ET / 8:59 p.m. PT.  To listen to the replay, call (855)  859-2056 and enter the passcode: 67434357.  International callers should dial (404)  537-3406 and enter the passcode: 67434357.

 

Non-GAAP Measures: 

To supplement Bankrate’s financial statements presented in accordance with generally accepted accounting principles (“GAAP”), Bankrate uses non-GAAP measures of certain components of financial performance, including EBITDA, Adjusted EBITDA, Adjusted Net Income and Adjusted EPS, which are adjusted from results based on GAAP to exclude certain expenses, gains and losses.  These non-GAAP measures are provided to enhance investors’ overall understanding of Bankrate’s current financial performance.  Specifically, Bankrate believes the non-GAAP results provide useful information to both management and investors by excluding certain expenses, gains and losses that may not be indicative of its core operating results.  In addition, because Bankrate has historically reported certain non-GAAP results to investors, Bankrate believes the inclusion of non-GAAP measures provides consistency in its financial reporting. These measures should be considered in addition to results prepared in accordance with GAAP, but should not be considered a substitute for, or superior to, GAAP results. The non-GAAP measures included in this press release have been reconciled to the nearest GAAP measure in the financial tables below.

 


 

About Bankrate, Inc.

Bankrate is a leading online publisher, aggregator, and distributor of personal finance content.  Bankrate aggregates large scale audiences of in-market consumers by providing them with proprietary, fully researched, comprehensive, independent and objective personal finance and related editorial content across multiple vertical categories including mortgages, deposits, insurance, credit cards, senior care and other categories, such as retirement, automobile loans, and taxes.  Our flagship sites Bankrate.com, CreditCards.com, insuranceQuotes.com and Caring.com are leading destinations in each of their respective verticals and connect our audience with financial service and senior care providers and other contextually relevant advertisers. Bankrate also develops and provides content, tools, web services and co-branded websites to over 100 online partners, including some of the most trusted and frequently visited personal finance sites such as Yahoo!, AOL, CNBC, AARP and Bloomberg. In addition, Bankrate licenses editorial content to leading news organizations such as The Wall Street Journal, USA Today, and The New York Times.

 

Safe Harbor Statement Under the Private Securities Litigation Reform Act of 1995:

Certain matters included in this press release may be “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995.  Those statements include statements regarding the intent, belief or current expectations of the Company and members of our management team.  Such forward-looking statements include, without limitation, statements made with respect to future revenue, revenue growth, market acceptance of our products, our strategy and profitability.  Investors and prospective investors are cautioned that any such forward-looking statements are not guarantees of future performance and involve risks and uncertainties, and that actual results may differ materially from those contemplated by such forward-looking statements.  We derive many of our forward-looking statements from our operating budgets and forecasts, which are based upon many detailed assumptions.  While we believe that our assumptions are reasonable, we caution that it is very difficult to predict the impact of known or unknown factors, and it is impossible for us to anticipate all factors that could affect our actual results.  Important factors currently known to management that could cause actual results to differ materially from those in forward-looking statements include the following:  the timing and outcome of, including potential expense associated with, the investigations by the SEC and the Department of Justice (DOJ) including our ability to enter into a settlement with the SEC on terms consistent with those described in this release; the potential impact on our business and stock price of any announcements regarding the Restatement, the SEC's investigation or the DOJ's investigation; the material weakness in our internal controls over financial reporting and our ability to rectify this issue completely and promptly; risks relating to the defense or litigation of lawsuits, including the putative securities class action lawsuit currently pending and described in our Annual Report on Form 10-K for the year ended December 31, 2014, and regulatory proceedings; the timing and outcome of (including potential expense associated with), and the potential impact on our business and stock price of any announcements regarding, the Consumer Financial Protection Bureau (CFPB) investigation described in our Annual Report on Form 10-K for the year ended December 31, 2014; the willingness or interest of banks, lenders, brokers, credit card issuers, insurance carriers and agents, senior care providers and other advertisers in the business verticals in which we operate to advertise on our websites or mobile applications, or purchase our leads, clicks, calls and referrals; the rate of conversion of consumers’ visits to our websites or mobile applications into senior care referrals and the rate at which those referrals result in move-ins with our senior care customers; changes in application approval rates by our credit card issuer


 

customers; increased competition and its effect on our website traffic, advertising rates, margins, and market share; our dependence on internet search engines to attract a significant portion of the visitors to our websites; our dependence on partners to attract a significant portion of the company’s revenue; shift of visitors from desktop to mobile and mobile app environments; the number of consumers seeking information about the financial and senior care products we have on our websites or mobile applications; interest rate volatility; technological changes; our ability to anticipate and manage cybersecurity risk and data security risk; the effects of any security breach or any cyberattack on our systems, websites or mobile applications; our ability to manage traffic on our websites or mobile applications, and service interruptions; our ability to maintain and develop our brands and content; the fluctuations of our results of operations from period to period; our indebtedness and the effect such indebtedness may have on our business; our need and our ability to incur additional debt or equity financing; our ability to integrate the operations and realize the expected benefits of businesses that we have acquired and may acquire in the future; the effect of unexpected liabilities we assume from our acquisitions; the effect of programmatic advertising platforms on display revenue; our ability to successfully execute on our strategies, including without limitation our insurance quality initiative, our mobile strategy and other initiatives, and the effectiveness of our strategies, including without limitation whether they result in increased revenue or profitability; our ability to attract and retain executive officers and personnel; any failure or refusal by our insurance providers to provide coverage under our insurance policies; our ability to protect our intellectual property; the effects of potential liability for content on our websites or mobile applications; our ability to establish and maintain distribution arrangements; our ability to maintain good working relationships with our customers and third-party providers and to continue to attract new customers; the effect of our expansion of operations in the United Kingdom and possible expansion to other international markets, in which we may have limited experience, and our ability to successfully execute on our business strategies in international markets; our ability to sell our operations in China in excess of its book value; the willingness of consumers to accept the Internet and our online network as a medium for obtaining financial product information; the strength of the U.S. economy in general and the financial services industry in particular; changes in monetary and fiscal policies of the U.S. government; changes in consumer spending and saving habits; review of our business and operations by regulatory authorities; changes in the legal and regulatory environment; changes in accounting principles, policies, practices or guidelines; risks relating to the ongoing reviews of our business and operations by regulatory authorities; and our ability to manage the risks involved in the foregoing.  For more information about factors that could cause actual results to differ materially from our expectations, refer to our reports filed with the Securities and Exchange Commission, including the discussion without limitation under “Risk Factors” in our Annual Report on Form 10-K for the year ended December 31, 2014 along with any modifications or updates to those “Risk Factors” in our Quarterly Reports on Form 10-Q.  These documents are available on the SEC’s website at www.sec.gov.  Any factor described above or in our SEC reports could, by itself or together with one or more other factors, adversely affect our financial results and condition. We caution you that the foregoing list of important factors may not contain all of the material factors that are important to you.  We undertake no obligation to update or revise forward-looking statements as a result of new information, future events or otherwise, except as otherwise required by law.

-Financial Statements Follow-

###


 

Bankrate, Inc. and Subsidiaries

Consolidated Balance Sheets

(Unaudited)

(In thousands, except share and per share data)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31,

 

December 31,

 

 

2014

 

2013

 

 

 

 

(restated)

Assets

 

 

 

 

 

 

Cash and cash equivalents

 

$

141,725 

 

$

229,674 

Accounts receivable, net of allowance for doubtful accounts of

 

 

 

 

 

 

$419 and $620 at December 31, 2014 and December 31, 2013, respectively

 

 

70,865 

 

 

61,859 

Deferred income taxes

 

 

6,407 

 

 

9,258 

Prepaid expenses and other current assets

 

 

35,652 

 

 

13,587 

Assets held for sale

 

 

1,627 

 

 

1,476 

Total current assets

 

 

256,276 

 

 

315,854 

Furniture, fixtures and equipment, net of accumulated depreciation of

 

 

 

 

 

 

$24,756 and $17,524 at December 31, 2014 and December 31, 2013, respectively

 

 

13,299 

 

 

11,258 

Intangible assets, net of accumulated amortization of

 

 

 

 

 

 

$228,667 and $177,140 at December 31, 2014 and December 31, 2013, respectively

 

 

338,988 

 

 

347,175 

Goodwill

 

 

641,367 

 

 

611,233 

Other assets

 

 

13,499 

 

 

13,375 

Total assets

 

$

1,263,429 

 

$

1,298,895 

 

 

 

 

 

 

 

Liabilities and Stockholders' Equity

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

Accounts payable

 

$

8,047 

 

$

7,144 

Accrued expenses

 

 

46,030 

 

 

38,686 

Deferred revenue and customer deposits

 

 

4,303 

 

 

3,665 

Accrued interest

 

 

6,980 

 

 

7,379 

Other current liabilities

 

 

13,629 

 

 

24,569 

Liabilities subject to sale

 

 

1,074 

 

 

172 

Total current liabilities

 

 

80,063 

 

 

81,615 

Deferred income taxes

 

 

51,633 

 

 

56,500 

Long term debt, net of unamortized discount

 

 

297,598 

 

 

297,021 

Other liabilities

 

 

10,849 

 

 

28,186 

Total liabilities

 

 

440,143 

 

 

463,322 

 

 

 

 

 

 

 

Commitments and contingencies

 

 

 

 

 

 

 

 

 

 

 

 

 

Stockholders' equity

 

 

 

 

 

 

Common stock, par value $.01 per share -

 

 

 

 

 

 

300,000,000 shares authorized at December 31, 2014 and December 31, 2013;

 

 

 

 

 

 

104,701,530 shares and 101,749,513 shares issued at December 31, 2014 and

 

 

 

 

 

 

December 31, 2013, respectively; 101,485,200 shares and 101,698,985 shares outstanding at December 31, 2014 and December 31, 2013, respectively

 

 

1,047 

 

 

1,017 

Additional paid-in capital

 

 

892,738 

 

 

864,152 

Accumulated deficit

 

 

(23,639)

 

 

(28,811)

Less: Treasury stock, at cost - 3,216,330 shares and 50,528 shares at
December 31, 2014 and December 31, 2013, respectively

 

 

(46,494)

 

 

(592)

Accumulated other comprehensive loss

 

 

(366)

 

 

(193)

Total stockholders' equity

 

 

823,286 

 

 

835,573 

Total liabilities and stockholders' equity

 

$

1,263,429 

 

$

1,298,895 

 


 

Bankrate, Inc. and Subsidiaries

Consolidated Statements of Comprehensive Income

(Unaudited)

(In thousands, except share and per share data)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Unaudited)

 

 

 

 

Three months ended

 

Twelve months ended

 

December 31,

 

December 31,

 

December 31,

 

December 31,

 

2014

2013

2014

2013

 

 

 

(restated)

 

 

 

(restated)

Revenue

$

136,651 

 

$

121,978 

 

$

544,943 

 

$

456,936 

 

 

 

 

 

 

 

 

 

 

 

 

Costs and expenses:

 

 

 

 

 

 

 

 

 

 

 

Cost of revenue (excludes depreciation and amortization)

 

79,870 

 

 

68,910 

 

 

322,080 

 

 

264,032 

Sales and marketing

 

5,670 

 

 

6,047 

 

 

24,332 

 

 

24,917 

Product development and technology

 

7,748 

 

 

6,221 

 

 

29,001 

 

 

22,374 

General and administrative

 

14,459 

 

 

17,283 

 

 

67,717 

 

 

43,625 

Legal settlements

 

(56)

 

 

 -

 

 

1,403 

 

 

 -

Acquisition, offering and related expenses

 

780 

 

 

31 

 

 

3,590 

 

 

81 

Changes in fair value of contingent acquisition consideration

 

801 

 

 

9,825 

 

 

3,633 

 

 

17,380 

Depreciation and amortization

 

15,218 

 

 

14,011 

 

 

58,628 

 

 

56,176 

Total costs and expenses

 

124,490 

 

 

122,328 

 

 

510,384 

 

 

428,585 

Income (loss) from operations

 

12,161 

 

 

(350)

 

 

34,559 

 

 

28,351 

 

 

 

 

 

 

 

 

 

 

 

 

Interest and other expenses, net

 

5,248 

 

 

5,159 

 

 

20,831 

 

 

24,979 

Loss on early extinguishment of debt

 

 -

 

 

 -

 

 

 -

 

 

17,175 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) before taxes

 

6,913 

 

 

(5,509)

 

 

13,728 

 

 

(13,803)

Income tax (benefit) loss

 

(3,292)

 

 

(1,308)

 

 

7,635 

 

 

(3,850)

Net income (loss) from continuing operations

 

10,205 

 

 

(4,201)

 

 

6,093 

 

 

(9,953)

Net gain (loss) from discontinued operations, net of income taxes

 

98 

 

 

(234)

 

 

(921)

 

 

(1,243)

Net income (loss)

$

10,303 

 

$

(4,435)

 

$

5,172 

 

$

(11,196)

 

 

 

 

 

 

 

 

 

 

 

 

Basic net income (loss) per share:

 

 

 

 

 

 

 

 

 

 

 

Continuing operations

$

0.10 

 

$

(0.04)

 

$

0.06 

 

$

(0.10)

Discontinued operations

 

0.00 

 

 

(0.00)

 

 

(0.01)

 

 

(0.01)

Basic net income (loss) per share

$

0.10 

 

$

(0.04)

 

$

0.05 

 

$

(0.11)

 

 

 

 

 

 

 

 

 

 

 

 

Diluted net income (loss) per share:

 

 

 

 

 

 

 

 

 

 

 

Continuing operations

$

0.10 

 

$

(0.04)

 

$

0.06 

 

$

(0.10)

Discontinued operations

 

0.00 

 

 

(0.00)

 

 

(0.01)

 

 

(0.01)

Diluted net income (loss) per share

$

0.10 

 

$

(0.04)

 

$

0.05 

 

$

(0.11)

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

Basic

 

98,242,986 

 

 

100,205,228 

 

 

100,399,458 

 

 

100,108,316 

Diluted

 

100,595,995 

 

 

100,205,228 

 

 

102,417,273 

 

 

100,108,316 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

$

10,303 

 

$

(4,435)

 

$

5,172 

 

$

(11,196)

Other comprehensive (loss) income, net of tax

 

(127)

 

 

72 

 

 

(173)

 

 

57 

Comprehensive income (loss)

$

10,176 

 

$

(4,363)

 

$

4,999 

 

$

(11,139)

 


 

Bankrate, Inc. and Subsidiaries

Non-GAAP Measures (Unaudited)

(In thousands, per share data)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Unaudited)

 

 

(Unaudited)

 

Three months ended

 

Twelve months ended

 

December 31,

 

December 31,

 

December 31,

 

December 31,

 

2014

 

2013

 

2014

 

2013

 

 

 

(restated)

 

 

 

(restated)

Revenue

$

136,651 

 

$

121,978 

 

$

544,943 

 

$

456,936 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA (1)

$

37,358 

 

$

34,108 

 

$

143,022 

 

$

122,207 

Adjusted EBITDA margin

 

27.3% 

 

 

28.0% 

 

 

26.2% 

 

 

26.7% 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted net income (2)

$

18,413 

 

$

16,220 

 

$

69,769 

 

$

51,856 

Adjusted EPS

$

0.18 

 

$

0.16 

 

$

0.68 

 

$

0.52 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding (diluted):

 

100,595,995 

 

 

100,205,228 

 

 

102,417,273 

 

 

100,108,316 

 

 

 

 

 

 

 

 

 

 

 

 

(1) Adjusted EBITDA adds back interest and other expense; income tax (benefit) expense; depreciation and amortization; net loss from discontinued operations; changes in fair value of contingent acquisition consideration; loss on extinguishment of debt; legal settlements; acquisition, offering and related expenses; restatement related expenses; purchase accounting adjustments; CEO transition costs; and stock-based compensation.

Reconciliation of adjusted EBITDA

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

$

10,303 

 

$

(4,435)

 

$

5,172 

 

$

(11,196)

Interest and other expenses

 

5,248 

 

 

5,159 

 

 

20,831 

 

 

24,979 

Income tax (benefit) expense

 

(3,292)

 

 

(1,308)

 

 

7,635 

 

 

(3,850)

Depreciation and amortization

 

15,218 

 

 

14,011 

 

 

58,628 

 

 

56,176 

Earnings before interest, taxes, depreciation and amortization (EBITDA)

 

27,477 

 

 

13,427 

 

 

92,266 

 

 

66,109 

Net (income) loss from discontinued operations

 

(98)

 

 

234 

 

 

921 

 

 

1,243 

Change in fair value of contingent acquisition consideration

 

801 

 

 

9,825 

 

 

3,633 

 

 

17,380 

Loss on extinguishment of debt

 

 -

 

 

 -

 

 

 -

 

 

17,175 

Legal settlements

 

(56)

 

 

 -

 

 

1,403 

 

 

 -

Acquisition, offering and related expenses

 

780 

 

 

31 

 

 

3,590 

 

 

81 

Restatement related expenses

 

3,986 

 

 

254 

 

 

23,586 

 

 

1,269 

Impact of purchase accounting

 

143 

 

 

 -

 

 

556 

 

 

 -

CEO transition (4)

 

 -

 

 

6,802 

 

 

 -

 

 

6,802 

Stock-based compensation (5)

 

4,325 

 

 

3,535 

 

 

17,067 

 

 

12,148 

Adjusted EBITDA

$

37,358 

 

$

34,108 

 

$

143,022 

 

$

122,207 

 

 

 

 

 

 

 

 

 

 

 

 

(2) Adjusted net income adds back net (income) loss from discontinued operations; income tax (benefit) expense; non-recurring change in fair value of contingent acquisition consideration; loss on extinguishment of debt; legal settlements; acquisition, offering and related expenses; restatement related expenses; purchase accounting adjustments; CEO transition costs; stock-based compensation; and amortization, net of tax.

Reconciliation of adjusted net income

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

$

10,303 

 

$

(4,435)

 

$

5,172 

 

$

(11,196)

Net (income) loss from discontinued operations

 

(98)

 

 

234 

 

 

921 

 

 

1,243 

Income tax (benefit) expense

 

(3,292)

 

 

(1,308)

 

 

7,635 

 

 

(3,850)

Change in fair value of contingent acquisition consideration due to change in estimate (3)

 

 -

 

 

8,442 

 

 

528 

 

 

8,442 

Loss on extinguishment of debt

 

 -

 

 

 -

 

 

 -

 

 

17,175 

Legal settlements

 

(56)

 

 

 -

 

 

1,403 

 

 

 -

Acquisition, offering and related expenses

 

780 

 

 

31 

 

 

3,590 

 

 

81 

Restatement related expenses

 

3,986 

 

 

254 

 

 

23,586 

 

 

1,269 

Impact of purchase accounting

 

143 

 

 

 -

 

 

556 

 

 

 -


 

CEO transition (4)

 

 -

 

 

6,802 

 

 

 -

 

 

6,802 

Stock-based compensation (5)

 

4,325 

 

 

3,535 

 

 

17,067 

 

 

12,148 

Amortization

 

14,095 

 

 

13,035 

 

 

53,918 

 

 

52,896 

Adjusted income before tax

 

30,186 

 

 

26,590 

 

 

114,376 

 

 

85,010 

Income tax (7)

 

11,773 

 

 

10,370 

 

 

44,607 

 

 

33,154 

Adjusted net income

$

18,413 

 

$

16,220 

 

$

69,769 

 

$

51,856 

 

 

 

 

 

 

 

 

 

 

 

 

(3) Change in fair value of contingent acquisition consideration due to change in estimate represents changes in fair value attributable to changes in expected earnings of acquired businesses.

Reconciliation of change in fair value of contingent acquisition consideration

 

 

 

 

 

 

 

 

 

Change in fair value of contingent acquisition consideration

$

801 

 

$

9,825 

 

$

3,633 

 

$

17,380 

Less: Change in fair value due to passage of time

 

801 

 

 

1,383 

 

 

3,105 

 

 

8,938 

Change in fair value of contingent acquisition consideration due to change in estimate

$

 -

 

$

8,442 

 

$

528 

 

$

8,442 

 

 

 

 

 

 

 

 

 

 

 

 

(4) CEO transition costs are recorded in general and administrative expenses.

CEO transition costs

$

 -

 

$

990 

 

$

 -

 

$

990 

Stock-based compensation (equity award modification)

 

 -

 

 

5,812 

 

 

 -

 

 

5,812 

CEO transition

$

 -

 

$

6,802 

 

$

 -

 

$

6,802 

 

 

 

 

 

 

 

 

 

 

 

 

(5) Stock-based compensation is recorded in the following line items:

Cost of revenue

$

420 

 

$

231 

 

$

1,518 

 

$

789 

Sales and marketing

 

715 

 

 

842 

 

 

2,586 

 

 

3,088 

Product development and technology

 

826 

 

 

466 

 

 

2,736 

 

 

1,667 

General and administrative (7)

 

2,364 

 

 

1,996 

 

 

10,227 

 

 

6,604 

Total stock-based compensation expense

$

4,325 

 

$

3,535 

 

$

17,067 

 

$

12,148 

 

 

 

 

 

 

 

 

 

 

 

 

(6) Stock-based compensation for general and adminstrative excludes amounts related to CEO transition.

 

 

 

 

 

 

 

 

 

 

 

 

(7) Assumes 39% income tax rate.