Please wait

Bankrate Reports Second Quarter 2017 Financial Results





NEW YORK, NY – August 7, 2017 – Bankrate, Inc. (NYSE: RATE) today reported financial results for the quarter ended June 30, 2017.



Summary Financial Results:













 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

In millions, except per share data

 

Q2 2017

 

 

Q2 2016

 

% change

 

 

YTD Q2 2017

 

 

YTD Q2 2016

 

% change



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Revenue

$

115.9 

 

$

98.3 

 

18%

 

$

234.6 

 

$

191.8 

 

22%



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP and Adjusted Net Income (loss)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP (1)

 

(23.3)

 

 

(41.0)

 

NM

 

 

(28.5)

 

 

(40.7)

 

NM

Adjusted (2)

 

11.8 

 

 

9.7 

 

22%

 

 

26.7 

 

 

20.5 

 

30%



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings (loss) per share (EPS)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP (1)

 

(0.26)

 

 

(0.47)

 

NM

 

 

(0.32)

 

 

(0.45)

 

NM

Adjusted (2)

 

0.13 

 

 

0.11 

 

18%

 

 

0.30 

 

 

0.23 

 

30%



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Adjusted EBITDA (2)

 

27.3 

 

 

22.6 

 

21%

 

 

57.8 

 

 

45.9 

 

26%













(1)

GAAP Net Income and GAAP Diluted earnings (loss) per share (EPS) includes $27.3 million of expense due to the change in value of contingent consideration associated with the acquisition of NextAdvisor in Q2 2017 and $40.1 million in YTD Q2 2017.

(2)

See reconciliation of GAAP to non-GAAP measures at the end of this press release; supplemental information can be found in the Q2 2017 Earnings Presentation located in the "Investor Overview" section on http://investor.bankrate.com/.



Management Commentary:

“I am pleased to report another quarter of strong financial performance.  At the beginning of last year, we set three goals: to accelerate the growth of our leading Credit Cards marketplace, to return our Banking segment to both top and bottom line growth and to ramp Caring.com’s network of senior living communities.  We continued to deliver on all three of these commitments while also entering into a definitive agreement to be acquired by Red Ventures,” said Kenneth S. Esterow President, and CEO of Bankrate, Inc.



Second Quarter 2017 RATE Highlights:

·

Total second quarter revenue of $115.9 million, up 18% versus second quarter of 2016. 

·

Second quarter GAAP Net Loss of $23.3 million, representing a loss of $0.26 per share. 

·

Second quarter Adjusted EBITDA of $27.3 million, up 21% versus second quarter of 2016.


 



Second Quarter 2017 Segment Highlights:

Credit Cards Segment:

·

Second quarter segment revenue of $78.9 million and Adjusted EBITDA of $25.1 million; year over year increases of 13% and 2%, respectively.

·

Credit cards consumer inquiry revenue of $63.9 million; a year over year increase of 21%.



Banking Segment:

·

Second quarter segment revenue of $34.8 million and Adjusted EBITDA of $8.9 million; year over year increases of 46% and 88%, respectively; a record for Banking segment quarterly revenue.

·

Mortgage consumer inquiry revenue increased 20% versus second quarter of 2016, the eighth consecutive quarter of year over year growth.



Senior Care Segment:

·

Second quarter segment revenue of $6.8 million and an Adjusted EBITDA loss of $0.7 million; a year over year increase in revenue of 13% and a decrease in Adjusted EBITDA of $1.2 million.

Red Ventures Transaction:

As previously announced, on July 2, 2017 Bankrate entered into a definitive agreement to be acquired by Red Ventures in an all-cash transaction that values Bankrate at an enterprise value of approximately $1.4 billion. Under the terms of the merger agreement, Bankrate shareholders will receive $14.00 per share in cash.  The transaction is subject to approval by Bankrate shareholders, regulatory approval and other customary closing conditions.

In light of the pending transaction, Bankrate will not be updating its outlook for the third quarter and full year 2017 and will not be hosting a conference call for its second quarter 2017 business results.


 

Supplemental information, including segment metrics and non-GAAP information, can be found in the “Q2 2017 Earnings Presentation” located in the “Investor Overview” section on http://investor.bankrate.com/.



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.  




 

About Bankrate, Inc.

Bankrate, Inc., (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, 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 credit cards, mortgages, deposits, senior care and other categories, such as personal and auto loans retirement and taxes. Bankrate’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. Bankrate 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 MSN, Realtor.com, MarketWatch and Bloomberg. In addition, Bankrate licenses editorial content to leading news organizations such as Yahoo! and Tribune News Service.

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 failure to obtain Bankrate stockholder approval of the proposed merger with Red Ventures or the failure of any of the other conditions to the completion of the merger to be satisfied; the possibility that the proposed merger with Red Ventures may not be completed within the expected time frame or at all; the effect of the announcement and pendency of the merger with Red Ventures on our ability to retain and hire key personnel and maintain relationships with our customers, providers, advertisers, partners and others with whom we do business, or on our operating results and businesses generally; risks associated with the disruption of management’s attention from ongoing business operations due to the proposed merger with Red Ventures; the willingness or interest of credit card issuers, banks, 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 and offline 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 (“DOJ”) 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; the material weakness in our internal controls over financial reporting and our ability to rectify this issue completely and promptly; our ability to otherwise 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 or to refinance our existing debt; our ability to integrate the operations and realize the expected benefits of businesses that we have acquired and businesses that 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 and senior care industries 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 impairment to our goodwill and/or intangible


 

assets; 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, 2016, as updated in our Quarterly Reports on Form 10-Q.  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) 438-9558


 

Bankrate, Inc. and Subsidiaries

Condensed Balance Sheet

(Unaudited)

(In thousands, except share and per share data)







 

 

 

 

 

 

 



 

 

 

 

 

 



 

June 30,

 

December 31,

 



 

2017

 

2016

 

Assets

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

188,624 

 

$

176,680 

 

Accounts receivable, net of allowance for doubtful accounts of

 

 

 

 

 

 

 

$504 and $190, respectively

 

 

66,714 

 

 

52,211 

 

Prepaid expenses and other current assets

 

 

38,033 

 

 

42,041 

 

Total current assets

 

 

293,371 

 

 

270,932 

 

Deferred income taxes

 

 

11,040 

 

 

 -

 

Furniture, fixtures and equipment, net of accumulated depreciation of

 

 

 

 

 

 

 

$19,903 and $19,514, respectively

 

 

18,228 

 

 

15,440 

 

Intangible assets, net of accumulated amortization of

 

 

 

 

 

 

 

$221,005 and $202,331, respectively

 

 

173,629 

 

 

192,119 

 

Goodwill

 

 

599,805 

 

 

599,805 

 

Other assets

 

 

4,560 

 

 

5,564 

 

Total assets

 

$

1,100,633 

 

$

1,083,860 

 

Liabilities and stockholders' equity

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

Accounts payable

 

$

9,290 

 

$

11,191 

 

Accrued expenses

 

 

29,171 

 

 

27,887 

 

Deferred revenue and customer deposits

 

 

762 

 

 

1,369 

 

Accrued interest payable

 

 

6,891 

 

 

6,887 

 

Other current liabilities

 

 

76,650 

 

 

6,511 

 

Total current liabilities

 

 

122,764 

 

 

53,845 

 

Deferred income taxes

 

 

 -

 

 

5,118 

 

Long term debt, net of unamortized discount

 

 

296,999 

 

 

295,721 

 

Other liabilities

 

 

8,894 

 

 

39,798 

 

Total liabilities

 

 

428,657 

 

 

394,482 

 

Commitments and contingencies

 

 

 

 

 

 

 

Stockholders' equity

 

 

 

 

 

 

 

Preferred stock, par value $.01 per share - 50,000,000 authorized, none issued

 

 

 -

 

 

 -

 

Common stock, par value $.01 per share -

 

 

 

 

 

 

 

300,000,000 shares authorized;

 

 

 

 

 

 

 

102,228,527 and 103,132,289 shares issued, respectively;

 

 

 

 

 

 

 

89,701,738 and 90,072,482 shares outstanding, respectively

 

 

1,023 

 

 

1,032 

 

Additional paid-in capital

 

 

906,359 

 

 

903,177 

 

Accumulated deficit

 

 

(100,014)

 

 

(71,119)

 

Less: Treasury stock, at cost - 12,526,789 and 13,059,807 shares, respectively

 

 

(137,093)

 

 

(142,983)

 

Accumulated other comprehensive income (loss)

 

 

1,701 

 

 

(729)

 

Total stockholders' equity

 

 

671,976 

 

 

689,378 

 

Total liabilities and stockholders' equity

 

$

1,100,633 

 

$

1,083,860 

 




 

Bankrate, Inc. and Subsidiaries

Condensed Statements of Income (Loss)

(Unaudited)

(In thousands, except share and per share data)







 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

Three months ended

 

 

Six months ended



 

June 30,

 

June 30,

 

June 30,

 

June 30,

 



 

2017

 

2016

 

2017

 

2016

 

Revenue

 

$

115,924 

 

$

98,302 

 

$

234,583 

 

$

191,780 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

Costs and expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of revenue

 

 

64,400 

 

 

52,828 

 

 

127,594 

 

 

100,372 

 

Sales and marketing

 

 

5,304 

 

 

4,037 

 

 

10,530 

 

 

8,565 

 

Product development and technology

 

 

8,897 

 

 

7,470 

 

 

17,475 

 

 

14,049 

 

General and administrative

 

 

23,941 

 

 

20,069 

 

 

45,781 

 

 

37,091 

 

Legal settlements

 

 

 -

 

 

20,000 

 

 

 -

 

 

19,149 

 

Acquisition, disposition and related expenses

 

 

240 

 

 

1,335 

 

 

240 

 

 

1,335 

 

Restructuring-related expenses

 

 

669 

 

 

 -

 

 

669 

 

 

(34)

 

Changes in fair value of contingent acquisition consideration

 

 

27,292 

 

 

263 

 

 

40,140 

 

 

101 

 

Impairment charge

 

 

 -

 

 

25,000 

 

 

 -

 

 

25,000 

 

Depreciation and amortization

 

 

10,887 

 

 

11,079 

 

 

21,429 

 

 

20,706 

 

Total costs and expenses

 

 

141,630 

 

 

142,081 

 

 

263,858 

 

 

226,334 

 

Loss from operations

 

 

(25,706)

 

 

(43,779)

 

 

(29,275)

 

 

(34,554)

 



 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

5,414 

 

 

5,400 

 

 

10,876 

 

 

10,880 

 

Interest (income) and other, net

 

 

265 

 

 

(426)

 

 

(244)

 

 

(1,058)

 



 

 

 

 

 

 

 

 

 

 

 

 

 

Loss before taxes

 

 

(31,385)

 

 

(48,753)

 

 

(39,907)

 

 

(44,376)

 

Income tax benefit

 

 

(8,099)

 

 

(7,444)

 

 

(11,373)

 

 

(3,788)

 

Net loss from continuing operations

 

 

(23,286)

 

 

(41,309)

 

 

(28,534)

 

 

(40,588)

 

Net income (loss) from discontinued operation, net of income taxes

 

 

 -

 

 

353 

 

 

 -

 

 

(86)

 

Net loss

 

$

(23,286)

 

$

(40,956)

 

$

(28,534)

 

$

(40,674)

 



 

 

 

 

 

 

 

 

 

 

 

 

 

Basic net loss per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

Continuing operations

 

$

(0.26)

 

$

(0.47)

 

$

(0.32)

 

$

(0.45)

 

Discontinued operation

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

Basic net loss per share

 

$

(0.26)

 

$

(0.47)

 

$

(0.32)

 

$

(0.45)

 



 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted net loss per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

Continuing operations

 

$

(0.26)

 

$

(0.47)

 

$

(0.32)

 

$

(0.45)

 

Discontinued operation

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

Diluted net loss per share

 

$

(0.26)

 

$

(0.47)

 

$

(0.32)

 

$

(0.45)

 



 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

88,709,404 

 

 

88,030,655 

 

 

88,473,325 

 

 

90,469,093 

 

Diluted

 

 

88,709,404 

 

 

88,030,655 

 

 

88,473,325 

 

 

90,469,093 

 



 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss

 

$

(23,286)

 

$

(40,956)

 

$

(28,534)

 

$

(40,674)

 

Other comprehensive income (loss), net of tax

 

 

2,367 

 

 

94 

 

 

2,430 

 

 

(157)

 

Comprehensive loss

 

$

(20,919)

 

$

(40,862)

 

$

(26,104)

 

$

(40,831)

 



 

 

 

 

 

 

 

 

 

 

 

 

 


 

Bankrate, Inc. and Subsidiaries

Non-GAAP Measures

(Unaudited)

(In thousands, except per share data)





 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

(Unaudited)

 

 

(Unaudited)

 



 

Three months ended

 

Six months ended

 



 

June 30,

 

June 30,

 

June 30,

 

June 30,

 



 

2017

 

2016

 

2017

 

2016

 

Revenue

 

$

115,924 

 

$

98,302 

 

$

234,583 

 

$

191,780 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA (1)

 

$

27,337 

 

$

22,616 

 

$

57,754 

 

$

45,925 

 

Adjusted EBITDA margin

 

 

23.6% 

 

 

23.0% 

 

 

24.6% 

 

 

23.9% 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted net income (2)

 

$

11,818 

 

$

9,653 

 

$

26,700 

 

$

20,500 

 

Adjusted EPS

 

$

0.13 

 

$

0.11 

 

$

0.30 

 

$

0.23 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted weighted average common shares outstanding (diluted):

 

 

89,923,705 

 

 

88,563,552 

 

 

89,797,599 

 

 

91,005,953 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

(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

 

$

(23,286)

 

$

(40,956)

 

$

(28,534)

 

$

(40,674)

 

Interest expense, income and other, net

 

 

5,679 

 

 

4,974 

 

 

10,632 

 

 

9,822 

 

Income tax benefit

 

 

(8,099)

 

 

(7,444)

 

 

(11,373)

 

 

(3,788)

 

Depreciation and amortization

 

 

10,887 

 

 

11,079 

 

 

21,429 

 

 

20,706 

 

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

 

 

(14,819)

 

 

(32,347)

 

 

(7,846)

 

 

(13,934)

 

Net (income) loss from discontinued operation, net of income taxes

 

 

 -

 

 

(353)

 

 

 -

 

 

86 

 

Next Advisor contingent deferred compensation

 

 

4,143 

 

 

1,371 

 

 

7,119 

 

 

1,371 

 

Changes in fair value of contingent acquisition consideration

 

 

27,292 

 

 

263 

 

 

40,140 

 

 

101 

 

Acquisition, disposition and related expenses

 

 

240 

 

 

1,335 

 

 

240 

 

 

1,335 

 

China operations

 

 

45 

 

 

598 

 

 

83 

 

 

770 

 

Restatement-related expenses

 

 

2,407 

 

 

1,995 

 

 

3,629 

 

 

3,422 

 

Stock-based compensation (3)

 

 

7,360 

 

 

4,754 

 

 

13,720 

 

 

8,659 

 

Legal settlements

 

 

 -

 

 

20,000 

 

 

 -

 

 

19,149 

 

Restructuring-related expenses

 

 

669 

 

 

 -

 

 

669 

 

 

(34)

 

Impairment charge

 

 

 -

 

 

25,000 

 

 

 -

 

 

25,000 

 

Adjusted EBITDA

 

$

27,337 

 

$

22,616 

 

$

57,754 

 

$

45,925 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

(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 of intangible assets, debt original issue discount and deferred financing fees; 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

 

$

(23,286)

 

$

(40,956)

 

$

(28,534)

 

$

(40,674)

 

Net (income) loss from discontinued operation, net of income taxes

 

 

 -

 

 

(353)

 

 

 -

 

 

86 

 


 

Next Advisor contingent deferred compensation

 

 

4,143 

 

 

1,371 

 

 

7,119 

 

 

1,371 

 

Income tax benefit

 

 

(8,099)

 

 

(7,444)

 

 

(11,373)

 

 

(3,788)

 

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

 

 

26,486 

 

 

95 

 

 

38,880 

 

 

(221)

 

Acquisition, disposition and related expenses

 

 

240 

 

 

1,335 

 

 

240 

 

 

1,335 

 

China operations

 

 

45 

 

 

598 

 

 

83 

 

 

770 

 

Restatement-related expenses

 

 

2,407 

 

 

1,995 

 

 

3,629 

 

 

3,422 

 

Stock-based compensation (3)

 

 

7,360 

 

 

4,754 

 

 

13,720 

 

 

8,659 

 

Legal settlements

 

 

 -

 

 

20,000 

 

 

 -

 

 

19,149 

 

Amortization

 

 

10,078 

 

 

9,429 

 

 

20,006 

 

 

18,497 

 

Impairment charge

 

 

 -

 

 

25,000 

 

 

 -

 

 

25,000 

 

Adjusted income before tax

 

 

19,374 

 

 

15,824 

 

 

43,770 

 

 

33,606 

 

Income tax (5)

 

 

7,556 

 

 

6,171 

 

 

17,070 

 

 

13,106 

 

Adjusted net income

 

$

11,818 

 

$

9,653 

 

$

26,700 

 

$

20,500 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

Cost of revenue

 

$

770 

 

$

481 

 

$

1,350 

 

$

909 

 

Sales and marketing

 

 

426 

 

 

458 

 

 

751 

 

 

934 

 

Product development and technology

 

 

1,413 

 

 

1,122 

 

 

2,614 

 

 

1,866 

 

General and administrative

 

 

4,751 

 

 

2,693 

 

 

9,005 

 

 

4,950 

 

Total stock-based compensation expense

 

$

7,360 

 

$

4,754 

 

$

13,720 

 

$

8,659 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

(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

 

$

27,292 

 

$

263 

 

$

40,140 

 

$

101 

 

Less: Change in fair value due to passage of time

 

 

806 

 

 

168 

 

 

1,260 

 

 

322 

 

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

 

$

26,486 

 

$

95 

 

$

38,880 

 

$

(221)

 



 

 

 

 

 

 

 

 

 

 

 

 

 

(5) Assumes 39% income tax rate.