Attached files

file filename
EX-99.2 - EX-99.2 - Bankrate, Inc.rate-20170308xex99_2.htm
8-K - 8-K - Bankrate, Inc.rate-20170308x8k.htm

Exhibit 99.1

bankrateInc

Bankrate Reports Fourth Quarter and Full Year 2016 Financial Results

Credit Cards Segment Delivers Record Revenue for the Quarter and Full Year





NEW YORK, NY – March 8, 2017  Bankrate, Inc. (NYSE: RATE) today reported financial results for the quarter and full year ended December 31, 2016.



Summary Financial Results:





 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

In millions, except per share data

 

Q4 2016

 

 

Q4 2015

 

% change

 

 

YTD 2016

 

 

YTD 2015

 

% change



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Revenue

$

113.6 

 

$

93.7 

 

21%

 

$

434.2 

 

$

372.0 

 

17%



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP and Adjusted Net Income (loss)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP

 

(4.1)

 

 

4.8 

 

NM

 

 

(34.1)

 

 

(13.3)

 

NM

Adjusted (1)

 

14.7 

 

 

13.8 

 

7%

 

 

54.9 

 

 

61.6 

 

(11%)



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings (loss) per share (EPS)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP

 

(0.05)

 

 

0.05 

 

NM

 

 

(0.38)

 

 

(0.13)

 

NM

Adjusted (1)

 

0.16 

 

 

0.14 

 

14%

 

 

0.61 

 

 

0.62 

 

(1%)



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Adjusted EBITDA (1)

 

30.4 

 

 

28.5 

 

7%

 

 

114.8 

 

 

127.1 

 

(10%)



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 







(1)

See reconciliation of GAAP to non-GAAP measures at the end of this press release; supplemental information can be found in the "Q4-16 Earnings Call Presentation" located in the "Investor Overview" section on http://investor.bankrate.com/.



Management Commentary:

“I am proud of the team’s strong execution of our ambitious 2016 change agenda. With RATE’s solid fourth quarter results, we entered 2017 with momentum.  We are laser-focused on continuing to scale revenue, while accelerating Adjusted EBITDA growth,” said Kenneth S. Esterow, President and CEO of Bankrate, Inc.


Mr. Esterow continued, “We made three commitments in early 2016: First, accelerate the growth of our leading Credit Cards marketplace through ROI-positive marketing.  Second, return our Banking segment to both top and bottom line growth.  Third, ramp Caring.com’s network of participating senior living communities.  RATE delivered across all three of these commitments by year-end.”



“Our Credit Cards segment aggressively extended its footprint across an array of paid consumer acquisition channels, driving record Credit Card segment revenues of $315 million in 2016. We exited the year with ROI-positive marketing spend at an annualized run rate of over $120 million, more than two and a half times 2015 total Credit Cards marketing spend.  In Banking, we accelerated the shift of our business model towards a performance marketing platform, linking financial provider spend with value.  Banking segment Adjusted EBITDA returned to growth for the first time in eight quarters and the business delivered a sixth consecutive


 

quarter of year over year mortgage revenue growth. Finally, Caring.com expanded its senior community network by 47% in 2016.” 



Fourth Quarter 2016 Financial Highlights:

·

Total fourth quarter revenue of $113.6 million, up 21% versus fourth quarter of 2015. 

·

Fourth quarter GAAP Net Loss of $4.1 million, representing a loss per share of $0.05; Adjusted Net Income in the fourth quarter of $14.7 million representing adjusted earnings per share of $0.16. 

·

Fourth quarter Adjusted EBITDA of $30.4 million, up 7% versus fourth quarter of 2015.



Fourth Quarter 2016 Segment Highlights:

Credit Cards Segment:

·

Fourth quarter segment revenue and Adjusted EBITDA of $83.7 million and $28 million; a year over year increase of 32% and decrease of 3%, respectively.  

·

Grew credit cards marketing spend to an annualized run rate of $120 million while maintaining positive ROI.

·

CreditCards.com’s content marketing revenue, powered by NextAdvisor, increased 40% sequentially from the third quarter to the fourth quarter.

·

Cards’ Wallaby App was named by PC Magazine as a 2017 Top 100 Android Shopping App.



Banking Segment:

·

Fourth quarter segment revenue and Adjusted EBITDA of $26.2 million and $7.8 million; year over year increases of 6% and 45%, respectively.

·

Mortgage consumer inquiry revenues increased 33% versus fourth quarter of 2015, the sixth consecutive quarter of year over year growth.

·

Launched a mortgage leads product and provider bidding for premium placements in our mortgage vertical.

·

Expanded our value-based pricing framework to our auto vertical. Revenue in this vertical increased in the quarter 52% year over year.   




 

Senior Care Segment:

·

Fourth quarter segment revenue and Adjusted EBITDA of $5.4 million and $0.7 million; a year over year decrease in revenue of 14% and increase in Adjusted EBITDA of $0.8 million.

·

Caring.com resumed its relationship with Brookdale, a leading operator of senior living communities in the U.S., adding back approximately one half of their communities into Caring’s network at year-end 2016. 



Business Outlook for the First Quarter and Full Year 2017:  

Bankrate, Inc. guidance for the first quarter ending March 31, 2017:

·

Revenue is expected to be in the range of $115 million to $118 million.

·

Adjusted EBITDA is expected to be in the range of $26 million to $28 million.



Bankrate, Inc. guidance for the full year ending December 31, 2017:

·

Revenue is expected to be in the range of $500 million to $515 million.

·

Adjusted EBITDA is expected to be in the range of $122 million to $129 million.



March 8, 2017 at 5:00 p.m. Eastern Time - Conference Call Interactive Dial-In and Webcast Information:

To participate in the teleconference please dial: (877) 809-9810 and enter the passcode 77140149.  International callers should dial: (330) 863-3286 and enter the passcode 77140149.  Please access the call 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/.



Fourth Quarter 2016 Earnings Call Presentation:

Supplemental information including segment metrics and non-GAAP information can be found in the "Q4-16 Earnings Call Presentation" located in the "Investor Overview" section on http://investor.bankrate.com/.



Replay Information:

A replay of the conference call will be available beginning March 8, 2017 at 8:00 p.m. ET / 5:00 p.m. PT through March 15, 2017 at 8:00 p.m. ET / 5:00 p.m. PT.  To listen to the replay, call (855) 859-2056 and enter the passcode: 77140149.  International callers should dial (404) 537-3406 and enter the passcode: 77140149.




 

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 and its prospects for the future.  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.

Management defines “Adjusted EBITDA” as income from continuing operations before depreciation and amortization; interest; income taxes; changes in fair value of contingent acquisition consideration; stock-based compensation and other items such as loss on extinguishment of debt, legal settlements, acquisition, disposition and related expenses; restructuring charges; any impairment charges; NextAdvisor contingent deferred compensation for the acquisition; costs related to the Restatement, the Internal Review, the SEC and DOJ investigations and related litigation and indemnification obligations; purchase accounting adjustments; and our operations in China as we are winding down and ceasing those operations. The Company’s presentation of Adjusted EBITDA, a non-GAAP measure, may not be comparable to similarly titled measures used by other companies.  

With respect to Bankrate’s business outlook for the first quarter and full year 2017, a reconciliation of net income to Adjusted EBITDA is not provided because the Company cannot, without unreasonable effort, estimate or predict with reasonable certainty various components of net income, including acquisition or disposition related costs, changes in fair value in contingent acquisition consideration, discrete tax items, and expenses related to governmental investigations and related litigation and indemnification obligations, which components could significantly impact that financial measure.



About Bankrate, Inc.

Bankrate (NYSE: RATE) is a leading online publisher, aggregator, and distributor of personal finance content.  The Company’s vision is to help consumers Maximize Your Money™ when they borrow, save or invest. With this in mind, RATE 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 credit cards, mortgages, deposits, senior care and


 

other categories, such as personal and auto loans retirement, and taxes.  RATE’s flagship sites CreditCards.com,  Bankrate.com, and Caring.com are leading destinations in each of their respective verticals and connect their vast audiences with financial service and senior care providers and other contextually relevant advertisers. RATE also owns and operates a number of specialist sites, apps and social platforms, including NextAdvisor.com,  The Points Guy,  Interest.com,  Quizzle.com and Walla.by.  Bankrate also develops and provides content, tools, web services and co-branded websites to over 100 online partners, including Yahoo!, CNBC and MarketWatch. In addition, Bankrate licenses editorial content to leading news organizations such as The Wall Street Journal and The New York Times.

Cautionary Statement Regarding Forward Looking Statements

Certain matters included in this press release may be “forward-looking statements” which involve risks and uncertainties.  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 willingness or interest of banks, credit card issuers, lenders, brokers, 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; changes in application approval rates by our credit card issuer customers; increased competition and its effect on our website traffic, click-through rates, advertising rates, margins, and market share; our dependence on internet search engines to attract a significant portion of the visitors to our websites and our ability to diversify the sources from which we obtain visitor traffic to our websites and mobile applications, including without limitation through use of social media channels; changes in the way that search engines display paid and organic search results and the impact of those changes on the number of consumers that visit our online network; the cost of driving consumers to our online network, including without limitation our ability to generate traffic profitably through online marketing channels and branding efforts; our dependence on traffic from our partners to produce a significant portion of the Company’s revenue and our ability to establish and maintain distribution arrangements; the willingness of consumers to accept the Internet and our online network as a medium for obtaining information on financial products or senior care; shift of visitors from desktop to


 

mobile and mobile app environments; 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; the number of consumers seeking information about the financial and senior care products we have on our websites or mobile applications; our ability to successfully execute on our strategies, and the effectiveness of our strategies and investments in our business, including without limitation whether they result in increased revenue or profitability; risks relating to the defense or litigation of lawsuits; 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 United States Department of Justice investigation; 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 investigation; the costs of indemnification obligations to current and former directors, officers and employees; any delay or failure to collect the deferred portion of the purchase price due to us in connection with the sale of the Company’s Insurance business in December 2015; our ability to anticipate and manage cybersecurity risk and data security risk and to mitigate or resolve issues that may arise; the effects of any security breach, data breach or cyberattack on our systems, websites or mobile applications, or on our reputation, and the impact of any notification costs or other liability arising from any security breach, data breach or cyberattack on our business; technological changes and our ability to adapt to new or evolving technologies that affect our business environment or operations; our ability to maintain effective disclosure controls and procedures and internal control over financial reporting; our ability to manage traffic on our websites or mobile applications, and service interruptions; our indebtedness and the effect such indebtedness may have on our business; our need and our ability to obtain additional debt or equity financing; our ability to integrate the operations and realize the expected benefits of businesses that we have acquired, including without limitation the NextAdvisor business, and businesses we may acquire in the future; the effect of unexpected liabilities we assume (whether intentional or not) from our acquisitions; 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; the effect of our 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; risks associated with the wind down of our operations in China; 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 and interest rate volatility; review of our business and operations by regulatory or other governmental authorities; changes in laws and regulations or interpretations of laws and regulations, other changes in the legal and regulatory environment, and the impact of such changes on the operation of our business; any further impairment to our goodwill and/or intangible assets, including without limitation further impairment of the goodwill of our Banking or Senior Care reporting units; changes in accounting principles,


 

policies, practices or guidelines; 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 without limitation the discussion under “Risk Factors” in our Annual Report on Form 10-K for the year ended December 31, 2015, as updated in our Quarterly Reports on Form 10-Q.  Additional information will also be set forth in our Annual Report on Form 10-K for the year ended December 31, 2016.  These documents are or will be 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 publicly update or revise any forward-looking statements as a result of new information, future events or otherwise, except as otherwise required by law.



-Financial Statements Follow-

###



For more information contact:

Ken Stelzer

Treasurer

Ken.Stelzer@Bankrate.com

(917) 438-9544


 

Bankrate, Inc. and Subsidiaries

Consolidated Balance Sheet

(Unaudited)

(In thousands, except share and per share data)











 

 

 

 

 

 

 



 

 

 

 

 

 



 

December 31,

 

December 31,

 



 

2016

 

2015

 

Assets

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

176,680 

 

$

237,204 

 

Accounts receivable, net of allowance for doubtful accounts of

 

 

 

 

 

 

 

$190 and $147, respectively

 

 

52,211 

 

 

56,265 

 

Prepaid expenses and other current assets

 

 

42,041 

 

 

27,773 

 

Total current assets

 

 

270,932 

 

 

321,242 

 

Furniture, fixtures and equipment, net of accumulated depreciation of

 

 

 

 

 

 

 

$19,514 and $16,027, respectively

 

 

15,440 

 

 

10,189 

 

Intangible assets, net of accumulated amortization of

 

 

 

 

 

 

 

$202,331 and $168,627, respectively

 

 

192,869 

 

 

205,766 

 

Goodwill

 

 

599,055 

 

 

567,544 

 

Other assets

 

 

5,564 

 

 

23,127 

 

Total assets

 

$

1,083,860 

 

$

1,127,868 

 

Liabilities and stockholders' equity

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

Accounts payable

 

$

11,191 

 

$

10,147 

 

Accrued expenses

 

 

27,887 

 

 

25,838 

 

Deferred revenue and customer deposits

 

 

1,369 

 

 

1,508 

 

Accrued interest payable

 

 

6,887 

 

 

6,890 

 

Other current liabilities

 

 

6,511 

 

 

15,583 

 

Total current liabilities

 

 

53,845 

 

 

59,966 

 

Deferred income taxes

 

 

5,118 

 

 

7,552 

 

Long term debt, net of unamortized discount

 

 

295,721 

 

 

293,284 

 

Other liabilities

 

 

39,798 

 

 

5,871 

 

Total liabilities

 

 

394,482 

 

 

366,673 

 

Commitments and contingencies

 

 

 

 

 

 

 

Stockholders' equity

 

 

 

 

 

 

 

Common stock, par value $.01 per share -

 

 

 

 

 

 

 

300,000,000 shares authorized

 

 

 

 

 

 

 

103,132,289 shares and 103,845,310 shares issued,

 

 

 

 

 

 

 

respectively; 90,072,482 shares and 96,794,018 shares outstanding, respectively

 

 

1,032 

 

 

1,039 

 

Additional paid-in capital

 

 

903,177 

 

 

886,261 

 

Accumulated deficit

 

 

(71,119)

 

 

(36,985)

 

Less: Treasury stock, at cost - 13,059,807 shares and 7,051,292 shares, respectively

 

 

(142,983)

 

 

(88,616)

 

Accumulated other comprehensive loss

 

 

(729)

 

 

(504)

 

Total stockholders' equity

 

 

689,378 

 

 

761,195 

 

Total liabilities and stockholders' equity

 

$

1,083,860 

 

$

1,127,868 

 








 



Bankrate, Inc. and Subsidiaries

Consolidated Statements of Income (Loss)

(Unaudited)

(In thousands, except share and per share data)















 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

Three months ended

 

 

Year ended



 

December 31,

 

December 31,

 

December 31,

 

December 31,

 



 

2016

 

2015

 

2016

 

2015

 

Revenue

 

$

113,583 

 

$

93,746 

 

$

434,161 

 

$

371,964 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

Costs and expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of revenue

 

 

62,629 

 

 

44,839 

 

 

227,546 

 

 

173,261 

 

Sales and marketing

 

 

4,275 

 

 

3,988 

 

 

17,512 

 

 

15,821 

 

Product development and technology

 

 

7,142 

 

 

6,629 

 

 

29,312 

 

 

23,689 

 

General and administrative

 

 

18,943 

 

 

11,522 

 

 

79,893 

 

 

63,347 

 

Legal settlements

 

 

20 

 

 

 -

 

 

5,345 

 

 

 

Acquisition, disposition and related expenses

 

 

555 

 

 

(562)

 

 

1,811 

 

 

569 

 

Restructuring-related expenses

 

 

10 

 

 

5,523 

 

 

(117)

 

 

5,616 

 

Changes in fair value of contingent acquisition consideration

 

 

(9,971)

 

 

(1,156)

 

 

(6,481)

 

 

(421)

 

Impairment charges

 

 

13,932 

 

 

 -

 

 

43,110 

 

 

 -

 

Depreciation and amortization

 

 

10,700 

 

 

11,562 

 

 

42,247 

 

 

40,843 

 

Total costs and expenses

 

 

108,235 

 

 

82,345 

 

 

440,178 

 

 

322,728 

 

Income (loss) from operations

 

 

5,348 

 

 

11,401 

 

 

(6,017)

 

 

49,236 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

Interest and other expenses, net

 

 

4,984 

 

 

5,014 

 

 

19,677 

 

 

22,279 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) before taxes

 

 

364 

 

 

6,387 

 

 

(25,694)

 

 

26,957 

 

Income tax expense

 

 

4,597 

 

 

1,704 

 

 

8,344 

 

 

10,115 

 

Net (loss) income from continuing operations

 

 

(4,233)

 

 

4,683 

 

 

(34,038)

 

 

16,842 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) from discontinued operation

 

 

86 

 

 

89 

 

 

(96)

 

 

(30,188)

 

Net (loss) income

 

$

(4,147)

 

$

4,772 

 

$

(34,134)

 

$

(13,346)

 



 

 

 

 

 

 

 

 

 

 

 

 

 

Basic net (loss) income per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

Continuing operations

 

$

(0.05)

 

$

0.05 

 

$

(0.38)

 

$

0.17 

 

Discontinued operation

 

 

 -

 

 

 -

 

 

 -

 

 

(0.31)

 

Basic net (loss) income per share:

 

$

(0.05)

 

$

0.05 

 

$

(0.38)

 

$

(0.14)

 



 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted net (loss) income per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

Continuing operations

 

$

(0.05)

 

$

0.05 

 

$

(0.38)

 

$

0.17 

 

Discontinued operation

 

 

 -

 

 

 -

 

 

 -

 

 

(0.30)

 

Diluted net (loss) income per share

 

$

(0.05)

 

$

0.05 

 

$

(0.38)

 

$

(0.13)

 



 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

87,938,996 

 

 

94,537,126 

 

 

89,181,386 

 

 

97,637,936 

 

Diluted

 

 

87,938,996 

 

 

96,995,000 

 

 

89,181,386 

 

 

99,723,532 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

Net (loss) income

 

$

(4,147)

 

 

4,772 

 

 

(34,134)

 

 

(13,346)

 

Other comprehensive loss, net of tax

 

 

 

 

(42)

 

 

(225)

 

 

(138)

 

Comprehensive (loss) income

 

$

(4,146)

 

$

4,730 

 

$

(34,359)

 

$

(13,484)

 










 

Bankrate, Inc. and Subsidiaries

Non-GAAP Measures (Unaudited)

(In thousands, except per share data)



 

 

 

 

 

 

 

 

 

 

 

 

 





 

 

(Unaudited)

 

 

(Unaudited)

 



 

Three months ended

 

Year ended

 



 

December 31,

 

December 31,

 

December 31,

 

December 31,

 



 

2016

 

2015

 

2016

 

2015

 

Revenue

 

$

113,583 

 

$

93,746 

 

$

434,161 

 

$

371,964 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA (1)

 

$

30,386 

 

$

28,502 

 

$

114,797 

 

$

127,123 

 

Adjusted EBITDA margin

 

 

26.8% 

 

 

30.4% 

 

 

26.4% 

 

 

34.2% 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted net income (2)

 

$

14,663 

 

$

13,765 

 

$

54,938 

 

$

61,603 

 

Adjusted EPS

 

$

0.16 

 

$

0.14 

 

$

0.61 

 

$

0.62 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted weighted average common shares outstanding (diluted):

 

 

89,427,198 

 

 

96,995,000 

 

 

90,079,340 

 

 

99,723,532 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

(1) Adjusted EBITDA adds back interest and other expense; income tax (benefit) expense; depreciation and amortization; net income (loss) from discontinued operation; changes in fair value of contingent acquisition consideration; acquisition, disposition, offering and related expenses; restructuring charges; any impairment charge; Next Advisor contingent deferred compensation for the acquisition; costs related to the restatement, the internal review, the SEC and DOJ investigations and related litigation and indemnification obligations; purchase accounting adjustments; stock-based compensation; legal settlements; and the results of the operations in China as we are winding them down and ceasing the operations.

Reconciliation of Adjusted EBITDA

 

 

 

 

 

 

 

 

 

 

 

 

 

Net (loss) income

 

$

(4,147)

 

$

4,772 

 

$

(34,134)

 

$

(13,346)

 

Interest and other expenses, net

 

 

4,984 

 

 

5,014 

 

 

19,677 

 

 

22,279 

 

Income tax expense

 

 

4,597 

 

 

1,704 

 

 

8,344 

 

 

10,115 

 

Depreciation and amortization

 

 

10,700 

 

 

11,562 

 

 

42,247 

 

 

40,843 

 

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

 

 

16,134 

 

 

23,052 

 

 

36,134 

 

 

59,891 

 

Net loss (income) from discontinued operation

 

 

(86)

 

 

(89)

 

 

96 

 

 

30,188 

 

Next Advisor contingent deferred compensation

 

 

2,315 

 

 

 -

 

 

6,205 

 

 

 -

 

Changes in fair value of contingent acquisition consideration

 

 

(9,971)

 

 

(1,156)

 

 

(6,481)

 

 

(421)

 

Acquisition, disposition and related expenses

 

 

555 

 

 

(562)

 

 

1,811 

 

 

569 

 

China operations

 

 

175 

 

 

82 

 

 

1,682 

 

 

393 

 

Restatement-related expenses

 

 

2,197 

 

 

785 

 

 

7,853 

 

 

11,432 

 

Impact of purchase accounting

 

 

 -

 

 

 -

 

 

 -

 

 

35 

 

Stock-based compensation (3)

 

 

5,105 

 

 

867 

 

 

19,159 

 

 

19,417 

 

Legal settlements

 

 

20 

 

 

 -

 

 

5,345 

 

 

 

Restructuring-related expenses

 

 

10 

 

 

5,523 

 

 

(117)

 

 

5,616 

 

Impairment charges

 

 

13,932 

 

 

 -

 

 

43,110 

 

 

 -

 

Adjusted EBITDA

 

$

30,386 

 

$

28,502 

 

$

114,797 

 

$

127,123 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

(2) Adjusted net income adds back net income (loss) from discontinued operation; income tax (benefit) expense; non-recurring change in fair value of contingent acquisition consideration; acquisition, disposition, offering and related expenses; restructuring charges; any impairment charge; Next Advisor contingent deferred compensation for the acquisition; costs related to the restatement, the internal review, the SEC and DOJ investigations and related litigation and indemnification obligations; purchase accounting adjustments; stock-based compensation; legal settlements; amortization; and the results of the operations in China as we are winding them down and ceasing the operations.

Reconciliation of Adjusted net income

 

 

 

 

 

 

 

 

 

 

 

 

 

Net (loss) income

 

$

(4,147)

 

$

4,772 

 

$

(34,134)

 

$

(13,346)

 

Net loss (income) from discontinued operation

 

 

(86)

 

 

(89)

 

 

96 

 

 

30,188 

 

Next Advisor contingent deferred compensation

 

 

2,315 

 

 

 -

 

 

6,205 

 

 

 -

 

Income tax expense

 

 

4,597 

 

 

1,704 

 

 

8,344 

 

 

10,115 

 

Change in fair value of contingent acquisition consideration due to change in estimate (4)

 

 

(10,600)

 

 

(1,509)

 

 

(7,951)

 

 

(2,455)

 

Acquisition, disposition and related expenses

 

 

555 

 

 

(562)

 

 

1,811 

 

 

569 

 

China operations

 

 

175 

 

 

82 

 

 

1,682 

 

 

393 

 

Restatement-related expenses

 

 

2,197 

 

 

785 

 

 

7,853 

 

 

11,432 

 

Impact of purchase accounting

 

 

 -

 

 

 -

 

 

 -

 

 

35 

 

Stock-based compensation (3)

 

 

5,105 

 

 

867 

 

 

19,159 

 

 

19,417 

 

Legal settlements

 

 

20 

 

 

 -

 

 

5,345 

 

 

 

Amortization

 

 

9,964 

 

 

10,993 

 

 

38,659 

 

 

39,021 

 

Restructuring-related expenses

 

 

10 

 

 

5,523 

 

 

(117)

 

 

5,616 

 

Impairment charges

 

 

13,932 

 

 

 -

 

 

43,110 

 

 

 -

 

Adjusted income before tax

 

 

24,037 

 

 

22,566 

 

 

90,062 

 

 

100,988 

 

Income tax (5)

 

 

9,374 

 

 

8,801 

 

 

35,124 

 

 

39,385 

 

Adjusted net income

 

$

14,663 

 

$

13,765 

 

$

54,938 

 

$

61,603 

 



 

 

 

 

 

 

 

 

 

 

 

 

 


 

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

 

 

 

 

 

 

 

Cost of revenue

 

$

526 

 

$

218 

 

$

1,890 

 

$

1,392 

 

Sales and marketing

 

 

349 

 

 

512 

 

 

1,741 

 

 

2,427 

 

Product development and technology

 

 

1,106 

 

 

818 

 

 

4,113 

 

 

3,503 

 

General and administrative

 

 

3,124 

 

 

(681)

 

 

11,415 

 

 

12,095 

 

Total stock-based compensation expense

 

$

5,105 

 

$

867 

 

$

19,159 

 

$

19,417 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

(4) 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

 

$

(9,971)

 

$

(1,156)

 

$

(6,481)

 

$

(421)

 

Less: Change in fair value due to passage of time

 

 

629 

 

 

353 

 

 

1,470 

 

 

2,034 

 

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

 

$

(10,600)

 

$

(1,509)

 

$

(7,951)

 

$

(2,455)

 



 

 

 

 

 

 

 

 

 

 

 

 

 

(5) Assumes 39% income tax rate.