LendingTree Reports Third Quarter 2020 Results
Insurance and mortgage show strength and product evolution continues
- Consolidated revenue of $220.3 million
- GAAP net loss from continuing operations of $(24.8) million or $(1.90) per diluted share
- Variable marketing margin of $78.1 million
- Adjusted EBITDA of $21.7 million
- Adjusted net loss per share of $(0.26)
CHARLOTTE, N.C., Nov. 5, 2020 /PRNewswire/ -- LendingTree, Inc. (NASDAQ: TREE), operator of LendingTree.com, the nation's leading online financial services marketplace, today announced results for the quarter ended September 30, 2020.
The company has posted a letter to shareholders on the company's website at investors.lendingtree.com.
"We're pleased to report another strong quarter at LendingTree," said Doug Lebda, Chairman & CEO. "I'm incredibly proud of the resiliency our Company has shown during this difficult period. While some of our businesses have been challenged as a result of the pandemic, other businesses are thriving and we continue make great strides in enhancing our My LendingTree offering. While 2020 has certainly not played out the way we expected, this period of time has given us an opportunity to renew our focus on strategy, innovation, and execution, and I'm increasingly confident in our market-leading position."
J.D. Moriarty, CFO, added, "While demand from our partners remains muted in some of our key Consumer verticals, we're encouraged by the momentum we've seen over the last few months. Our Home segment is solid, and Insurance performed particularly well in the third quarter. The merits of the diversification we've put in place have never been more apparent, and we're using that strength to position the company to excel in 2021 and beyond."
Third Quarter 2020 Business Highlights
- Insurance revenue of $92.5 million grew 24% over third quarter 2019 and translated into Insurance segment profit of $37.0 million, up 23% over the same period.
- Home segment revenue of $78.9 million grew 2% over third quarter 2019 and produced segment profit of $25.2 million.
- Within Home, mortgage products revenue grew 14% over the prior year period.
- Consumer segment revenue of $48.4 million improved 30% sequentially over second quarter 2020 as personal loans revenue improved and student loans contributed seasonal strength.
- Within Consumer, personal loans revenue of $12.5 million improved from $8.8 million in second quarter 2020.
- Credit card revenue of $6.7 million remains depressed compared to prior year levels.
- Through September 30, 15.7 million consumers have signed up for My LendingTree.
LendingTree Summary Financial Metrics | |||||||||||||||||||
(In millions, except per share amounts) | |||||||||||||||||||
Three Months Ended | Y/Y | Three Months Ended | Q/Q | ||||||||||||||||
2020 | 2019 | % Change | 2020 | % Change | |||||||||||||||
Total revenue | $ | 220.3 | $ | 310.6 | (29) | % | $ | 184.3 | 20 | % | |||||||||
(Loss) income before income taxes | $ | (32.7) | $ | 26.4 | (224) | % | (12.5) | 162 | % | ||||||||||
Income tax benefit (expense) | 7.9 | (1.9) | (516) | % | 3.9 | 103 | % | ||||||||||||
Net (loss) income from continuing operations | $ | (24.8) | $ | 24.5 | (201) | % | $ | (8.6) | 188 | % | |||||||||
Net (loss) income from continuing operations % of revenue | (11) | % | 8 | % | (5) | % | |||||||||||||
(Loss) income per share from continuing operations | |||||||||||||||||||
Basic | $ | (1.90) | $ | 1.90 | (200) | % | $ | (0.66) | 188 | % | |||||||||
Diluted | $ | (1.90) | $ | 1.67 | (214) | % | $ | (0.66) | 188 | % | |||||||||
Variable marketing margin | |||||||||||||||||||
Total revenue | $ | 220.3 | $ | 310.6 | (29) | % | $ | 184.3 | 20 | % | |||||||||
Variable marketing expense (1) (2) | $ | (142.2) | $ | (195.0) | (27) | % | $ | (101.8) | 40 | % | |||||||||
Variable marketing margin (2) | $ | 78.1 | $ | 115.6 | (32) | % | $ | 82.5 | (5) | % | |||||||||
Variable marketing margin % of revenue (2) | 35 | % | 37 | % | 45 | % | |||||||||||||
Adjusted EBITDA (2) | $ | 21.7 | $ | 63.0 | (66) | % | $ | 30.8 | (30) | % | |||||||||
Adjusted EBITDA % of revenue (2) | 10 | % | 20 | % | 17 | % | |||||||||||||
Adjusted net (loss) income (2) | $ | (3.4) | $ | 32.9 | (110) | % | $ | 6.4 | (153) | % | |||||||||
Adjusted net (loss) income per share (2) | $ | (0.26) | $ | 2.25 | (112) | % | $ | 0.46 | (157) | % | |||||||||
(1) | Represents the portion of selling and marketing expense attributable to variable costs paid for advertising, direct marketing and related expenses. Also includes the portion of cost of revenue attributable to costs paid for advertising re-sold to third parties. Excludes overhead, fixed costs and personnel-related expenses. |
(2) | Variable marketing expense, variable marketing margin, variable marketing margin % of revenue, adjusted EBITDA, adjusted EBITDA % of revenue, adjusted net income and adjusted net income per share are non-GAAP measures. Please see "LendingTree's Reconciliation of Non-GAAP Measures to GAAP" and "LendingTree's Principles of Financial Reporting" below for more information. |
LendingTree Segment Results | |||||||||||||||||||
(In millions) | |||||||||||||||||||
Three Months Ended | Y/Y | Three Months Ended | Q/Q | ||||||||||||||||
2020 | 2019 | % Change | 2020 | % Change | |||||||||||||||
Home (1) | |||||||||||||||||||
Revenue | $ | 78.9 | $ | 77.3 | 2 | % | $ | 74.1 | 6 | % | |||||||||
Segment profit | $ | 25.2 | $ | 28.1 | (10) | % | $ | 38.7 | (35) | % | |||||||||
Segment profit % of revenue | 32 | % | 36 | % | 52 | % | |||||||||||||
Consumer (2) | |||||||||||||||||||
Revenue | $ | 48.4 | $ | 151.9 | (68) | % | $ | 37.1 | 30 | % | |||||||||
Segment profit | $ | 21.6 | $ | 65.2 | (67) | % | $ | 19.4 | 11 | % | |||||||||
Segment profit % of revenue | 45 | % | 43 | % | 52 | % | |||||||||||||
Insurance (3) | |||||||||||||||||||
Revenue | $ | 92.5 | $ | 74.8 | 24 | % | $ | 72.9 | 27 | % | |||||||||
Segment profit | $ | 37.0 | $ | 30.0 | 23 | % | $ | 30.1 | 23 | % | |||||||||
Segment profit % of revenue | 40 | % | 40 | % | 41 | % | |||||||||||||
Other (4) | |||||||||||||||||||
Revenue | $ | 0.5 | $ | 6.6 | (92) | % | $ | 0.2 | 150 | % | |||||||||
Profit | $ | — | $ | 0.4 | (100) | % | $ | 0.1 | (100) | % | |||||||||
Total revenue | $ | 220.3 | $ | 310.6 | (29) | % | $ | 184.3 | 20 | % | |||||||||
Total segment profit | $ | 83.8 | $ | 123.7 | (32) | % | $ | 88.3 | (5) | % | |||||||||
Brand marketing expense (5) | $ | (5.7) | $ | (8.1) | (30) | % | $ | (5.8) | (2) | % | |||||||||
Variable marketing margin | $ | 78.1 | $ | 115.6 | (32) | % | $ | 82.5 | (5) | % | |||||||||
Variable marketing margin % of revenue | 35 | % | 37 | % | 45 | % | |||||||||||||
(1) | The Home segment includes the following products: purchase mortgage, refinance mortgage, home equity loans and lines of credit, reverse mortgage loans, and real estate. |
(2) | The Consumer segment includes the following products: credit cards, personal loans, small business loans, student loans, auto loans, deposit accounts, and other credit products such as credit repair and debt settlement. |
(3) | The Insurance segment consists of insurance quote products. |
(4) | The Other category primarily includes revenue from the resale of online advertising space to third parties and revenue from home improvement referrals, and the related variable marketing and advertising expenses. |
(5) | Brand marketing expense represents the portion of selling and marketing expense attributable to variable costs paid for advertising, direct marketing and related expenses that are not assignable to the segments' products. This measure excludes overhead, fixed costs and personnel-related expenses. |
Business Outlook
On April 14, LendingTree withdrew its full-year 2020 guidance due to economic uncertainty related to COVID-19. Today, the company is providing revenue, variable marketing margin and adjusted EBITDA guidance for the fourth quarter of 2020, as follows:
For fourth quarter 2020:
- Revenue is expected in the range of $200 - $215 million.
- Variable marketing margin is expected in the range of $72 - $78 million.
- Adjusted EBITDA is expected in the range of $13 - $18 million.
LendingTree is not able to provide a reconciliation of projected variable marketing margin or adjusted EBITDA to the most directly comparable expected GAAP results due to the unknown effect, timing and potential significance of the effects of legal matters, tax considerations, and income and expense from changes in fair value of contingent consideration from acquisitions. Expenses associated with legal matters, tax consequences, and income and expense from changes in fair value of contingent consideration from acquisitions have in the past, and may in the future, significantly affect GAAP results in a particular period.
Quarterly Conference Call
A conference call to discuss LendingTree's third quarter 2020 financial results will be webcast live today, November 5, 2020 at 9:00 AM Eastern Time (ET). The live audiocast is open to the public and will be available on LendingTree's investor relations website at investors.lendingtree.com. The call may also be accessed toll-free via phone at (877) 606-1416. Callers outside the United States and Canada may dial (707) 287-9313. Following completion of the call, a recorded replay of the webcast will be available on LendingTree's investor relations website until 12:00 PM ET on Friday, November 13, 2020. To listen to the telephone replay, call toll-free (855) 859-2056 with passcode #3455333. Callers outside the United States and Canada may dial (404) 537-3406 with passcode #3455333.
LENDINGTREE, INC. AND SUBSIDIARIES | |||||||||||||||
CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME | |||||||||||||||
(Unaudited) | |||||||||||||||
Three Months Ended | Nine Months Ended | ||||||||||||||
2020 | 2019 | 2020 | 2019 | ||||||||||||
(in thousands, except per share amounts) | |||||||||||||||
Revenue | $ | 220,251 | $ | 310,605 | $ | 687,661 | $ | 851,416 | |||||||
Costs and expenses: | |||||||||||||||
Cost of revenue (exclusive of depreciation and amortization shown separately below) (1) | 13,220 | 17,671 | 40,936 | 51,651 | |||||||||||
Selling and marketing expense (1) | 154,670 | 200,818 | 464,129 | 567,338 | |||||||||||
General and administrative expense (1) | 33,705 | 30,323 | 94,276 | 89,391 | |||||||||||
Product development (1) | 11,477 | 10,200 | 33,252 | 30,541 | |||||||||||
Depreciation | 3,535 | 2,696 | 10,463 | 7,737 | |||||||||||
Amortization of intangibles | 13,090 | 13,778 | 40,603 | 41,485 | |||||||||||
Change in fair value of contingent consideration | 6,658 | 3,839 | 7,711 | 21,221 | |||||||||||
Severance | — | 179 | 190 | 636 | |||||||||||
Litigation settlements and contingencies | 13 | (92) | (983) | (291) | |||||||||||
Total costs and expenses | 236,368 | 279,412 | 690,577 | 809,709 | |||||||||||
Operating (loss) income | (16,117) | 31,193 | (2,916) | 41,707 | |||||||||||
Other (expense) income, net: | |||||||||||||||
Interest expense, net | (16,617) | (4,845) | (26,406) | (15,408) | |||||||||||
Other income | — | 4 | 7 | 143 | |||||||||||
(Loss) income before income taxes | (32,734) | 26,352 | (29,315) | 26,442 | |||||||||||
Income tax benefit (expense) | 7,925 | (1,889) | 14,866 | 11,552 | |||||||||||
Net (loss) income from continuing operations | (24,809) | 24,463 | (14,449) | 37,994 | |||||||||||
Income (loss) from discontinued operations, net of tax | 166 | (20,199) | (25,550) | (22,024) | |||||||||||
Net (loss) income and comprehensive (loss) income | $ | (24,643) | $ | 4,264 | $ | (39,999) | $ | 15,970 | |||||||
Weighted average shares outstanding: | |||||||||||||||
Basic | 13,033 | 12,890 | 12,992 | 12,805 | |||||||||||
Diluted | 13,033 | 14,632 | 12,992 | 14,629 | |||||||||||
(Loss) income per share from continuing operations: | |||||||||||||||
Basic | $ | (1.90) | $ | 1.90 | $ | (1.11) | $ | 2.97 | |||||||
Diluted | $ | (1.90) | $ | 1.67 | $ | (1.11) | $ | 2.60 | |||||||
Income (loss) per share from discontinued operations: | |||||||||||||||
Basic | $ | 0.01 | $ | (1.57) | $ | (1.97) | $ | (1.72) | |||||||
Diluted | $ | 0.01 | $ | (1.38) | $ | (1.97) | $ | (1.51) | |||||||
Net (loss) income per share: | |||||||||||||||
Basic | $ | (1.89) | $ | 0.33 | $ | (3.08) | $ | 1.25 | |||||||
Diluted | $ | (1.89) | $ | 0.29 | $ | (3.08) | $ | 1.09 | |||||||
(1) Amounts include non-cash compensation, as follows: | |||||||||||||||
Cost of revenue | $ | 372 | $ | 208 | $ | 947 | $ | 558 | |||||||
Selling and marketing expense | 1,678 | 835 | 4,431 | 4,867 | |||||||||||
General and administrative expense | 10,356 | 8,627 | 29,208 | 30,534 | |||||||||||
Product development | 1,755 | 1,127 | 4,650 | 4,873 | |||||||||||
LENDINGTREE, INC. AND SUBSIDIARIES | |||||||
CONSOLIDATED BALANCE SHEETS | |||||||
(Unaudited) | |||||||
September 30, | December 31, | ||||||
(in thousands, except par value and share amounts) | |||||||
ASSETS: | |||||||
Cash and cash equivalents | $ | 187,261 | $ | 60,243 | |||
Restricted cash and cash equivalents | 112 | 96 | |||||
Accounts receivable, net | 96,631 | 113,487 | |||||
Prepaid and other current assets | 27,585 | 15,516 | |||||
Current assets of discontinued operations | 1,172 | 84 | |||||
Total current assets | 312,761 | 189,426 | |||||
Property and equipment, net | 48,877 | 31,363 | |||||
Operating lease right-of-use assets | 86,193 | 25,519 | |||||
Goodwill | 420,139 | 420,139 | |||||
Intangible assets, net | 140,977 | 181,580 | |||||
Deferred income tax assets | 92,649 | 87,664 | |||||
Equity investment | 80,000 | — | |||||
Other non-current assets | 5,262 | 4,330 | |||||
Non-current assets of discontinued operations | 16,731 | 7,948 | |||||
Total assets | $ | 1,203,589 | $ | 947,969 | |||
LIABILITIES: | |||||||
Revolving credit facility | $ | — | $ | 75,000 | |||
Accounts payable, trade | 4,895 | 2,873 | |||||
Accrued expenses and other current liabilities | 106,333 | 112,755 | |||||
Current contingent consideration | 25,068 | 9,028 | |||||
Current liabilities of discontinued operations | 300 | 31,050 | |||||
Total current liabilities | 136,596 | 230,706 | |||||
Long-term debt | 603,520 | 264,391 | |||||
Operating lease liabilities | 87,597 | 21,358 | |||||
Non-current contingent consideration | 10,107 | 24,436 | |||||
Other non-current liabilities | 4,760 | 4,752 | |||||
Total liabilities | 842,580 | 545,643 | |||||
SHAREHOLDERS' EQUITY: | |||||||
Preferred stock $.01 par value; 5,000,000 shares authorized; none issued or outstanding | — | — | |||||
Common stock $.01 par value; 50,000,000 shares authorized; 15,759,235 and 15,676,819 shares issued, respectively, and 13,117,917 and 13,035,501 shares outstanding, respectively | 158 | 157 | |||||
Additional paid-in capital | 1,176,664 | 1,177,984 | |||||
Accumulated deficit | (632,652) | (592,654) | |||||
Treasury stock; 2,641,318 shares | (183,161) | (183,161) | |||||
Total shareholders' equity | 361,009 | 402,326 | |||||
Total liabilities and shareholders' equity | $ | 1,203,589 | $ | 947,969 | |||
LENDINGTREE, INC. AND SUBSIDIARIES | |||||||
CONSOLIDATED STATEMENTS OF CASH FLOWS | |||||||
(Unaudited) | |||||||
Nine Months Ended September 30, | |||||||
2020 | 2019 | ||||||
(in thousands) | |||||||
Cash flows from operating activities attributable to continuing operations: | |||||||
Net (loss) income and comprehensive (loss) income | $ | (39,999) | $ | 15,970 | |||
Less: Loss from discontinued operations, net of tax | 25,550 | 22,024 | |||||
(Loss) income from continuing operations | (14,449) | 37,994 | |||||
Adjustments to reconcile income from continuing operations to net cash provided by operating activities attributable to continuing operations: | |||||||
Loss (gain) on impairments and disposal of assets | 686 | (1,119) | |||||
Amortization of intangibles | 40,603 | 41,485 | |||||
Depreciation | 10,463 | 7,737 | |||||
Non-cash compensation expense | 39,236 | 40,832 | |||||
Deferred income taxes | (15,489) | (11,532) | |||||
Change in fair value of contingent consideration | 7,711 | 21,221 | |||||
Bad debt expense | 1,314 | 1,865 | |||||
Amortization of debt issuance costs | 2,241 | 1,463 | |||||
Amortization of convertible debt discount | 12,429 | 8,959 | |||||
Loss on extinguishment of debt | 7,768 | — | |||||
Reduction in carrying amount of ROU asset, offset by change in operating lease liabilities | 2,490 | 302 | |||||
Changes in current assets and liabilities: | |||||||
Accounts receivable | 15,541 | (50,030) | |||||
Prepaid and other current assets | (335) | (865) | |||||
Accounts payable, accrued expenses and other current liabilities | (9,733) | 11,047 | |||||
Current contingent consideration | (2,670) | (3,000) | |||||
Income taxes receivable | 65 | 4,513 | |||||
Other, net | (1,655) | 8 | |||||
Net cash provided by operating activities attributable to continuing operations | 96,216 | 110,880 | |||||
Cash flows from investing activities attributable to continuing operations: | |||||||
Capital expenditures | (20,386) | (15,151) | |||||
Proceeds from sale of fixed assets | — | 24,060 | |||||
Equity investment | (80,000) | — | |||||
Acquisition of ValuePenguin, net of cash acquired | — | (105,578) | |||||
Acquisition of QuoteWizard, net of cash acquired | — | 482 | |||||
Net cash used in investing activities attributable to continuing operations | (100,386) | (96,187) | |||||
Cash flows from financing activities attributable to continuing operations: | |||||||
Payments related to net-share settlement of stock-based compensation, net of proceeds from exercise of stock options | (1,421) | (9,459) | |||||
Proceeds from the issuance of 0.50% Convertible Senior Notes | 575,000 | — | |||||
Repurchase of 0.625% Convertible Senior Notes | (233,862) | — | |||||
Payment for convertible note hedge on the 0.50% Convertible Senior Notes | (124,200) | — | |||||
Termination of convertible note hedge on the 0.625% Convertible Senior Notes | 109,881 | — | |||||
Proceeds from the sale of warrants related to the 0.50% Convertible Senior Notes | 61,180 | — | |||||
Termination of warrants related to the 0.625% Convertible Senior Notes | (94,292) | — | |||||
Net repayment of revolving credit facility | (75,000) | (40,000) | |||||
Payment of debt issuance costs | (16,398) | (31) | |||||
Contingent consideration payments | (3,330) | (3,000) | |||||
Purchase of treasury stock | — | (4,286) | |||||
Other financing activities | (183) | (3) | |||||
Net cash provided by (used in) financing activities attributable to continuing operations | 197,375 | (56,779) | |||||
Total cash provided by (used in) continuing operations | 193,205 | (42,086) | |||||
Discontinued operations: | |||||||
Net cash used in operating activities attributable to discontinued operations | (66,171) | (12,316) | |||||
Total cash used in discontinued operations | (66,171) | (12,316) | |||||
Net increase (decrease) in cash, cash equivalents, restricted cash and restricted cash equivalents | 127,034 | (54,402) | |||||
Cash, cash equivalents, restricted cash and restricted cash equivalents at beginning of period | 60,339 | 105,158 | |||||
Cash, cash equivalents, restricted cash and restricted cash equivalents at end of period | $ | 187,373 | $ | 50,756 | |||
Non-cash investing activities: | |||||||
Capital additions from tenant improvement allowance | $ | — | $ | 1,490 | |||
LENDINGTREE'S RECONCILIATION OF NON-GAAP MEASURES TO GAAP
Variable Marketing Expense
Below is a reconciliation of selling and marketing expense to variable marketing expense. See "Lending Tree's Principles of Financial Reporting" for further discussion of the Company's use of this non-GAAP measure.
Three Months Ended | |||||||||
September 30, | June 30, | September 30, | |||||||
(in thousands) | |||||||||
Selling and marketing expense | $ | 154,670 | $ | 113,921 | $ | 200,818 | |||
Non-variable selling and marketing expense (1) | (12,541) | (12,091) | (11,580) | ||||||
Cost of advertising re-sold to third parties (2) | — | — | 5,809 | ||||||
Variable marketing expense | $ | 142,129 | $ | 101,830 | $ | 195,047 | |||
(1) | Represents the portion of selling and marketing expense not attributable to variable costs paid for advertising, direct marketing and related expenses. Includes overhead, fixed costs and personnel-related expenses. | |
(2) | Represents the portion of cost of revenue attributable to costs paid for advertising re-sold to third parties. Excludes overhead, fixed costs, and personnel-related expenses. | |
LENDINGTREE'S RECONCILIATION OF NON-GAAP MEASURES TO GAAP
Variable Marketing Margin
Below is a reconciliation of net (loss) income from continuing operations to variable marketing margin and net (loss) income from continuing operations % of revenue to variable marketing margin % of revenue. See "LendingTree's Principles of Financial Reporting" for further discussion of the Company's use of these non-GAAP measures.
Three Months Ended | |||||||||
September 30, | June 30, | September 30, | |||||||
(in thousands, except percentages) | |||||||||
Net (loss) income from continuing operations | $ | (24,809) | $ | (8,616) | $ | 24,463 | |||
Net (loss) income from continuing operations % of revenue | (11) | % | (5) | % | 8 | % | |||
Adjustments to reconcile to variable marketing margin: | |||||||||
Cost of revenue | 13,220 | 13,464 | 17,671 | ||||||
Cost of advertising re-sold to third parties (1) | — | — | (5,809) | ||||||
Non-variable selling and marketing expense (2) | 12,541 | 12,091 | 11,580 | ||||||
General and administrative expense | 33,705 | 28,489 | 30,323 | ||||||
Product development | 11,477 | 10,812 | 10,200 | ||||||
Depreciation | 3,535 | 3,550 | 2,696 | ||||||
Amortization of intangibles | 13,090 | 13,756 | 13,778 | ||||||
Change in fair value of contingent consideration | 6,658 | 9,175 | 3,839 | ||||||
Severance | — | 32 | 179 | ||||||
Litigation settlements and contingencies | 13 | (1,325) | (92) | ||||||
Interest expense, net | 16,617 | 4,955 | 4,845 | ||||||
Other income | — | (7) | (4) | ||||||
Income tax (benefit) expense | (7,925) | (3,880) | 1,889 | ||||||
Variable marketing margin | $ | 78,122 | $ | 82,496 | $ | 115,558 | |||
Variable marketing margin % of revenue | 35 | % | 45 | % | 37 | % | |||
(1) | Represents the portion of cost of revenue attributable to costs paid for advertising re-sold to third parties. Excludes overhead, fixed costs, and personnel-related expenses. | |
(2) | Represents the portion of selling and marketing expense not attributable to variable costs paid for advertising, direct marketing and related expenses. Includes overhead, fixed costs and personnel-related expenses. | |
LENDINGTREE'S RECONCILIATION OF NON-GAAP MEASURES TO GAAP
Adjusted EBITDA
Below is a reconciliation of net (loss) income from continuing operations to adjusted EBITDA and net (loss) income from continuing operations % of revenue to adjusted EBITDA % of revenue. See "LendingTree's Principles of Financial Reporting" for further discussion of the Company's use of these non-GAAP measures.
Three Months Ended | |||||||||
September 30, | June 30, | September 30, | |||||||
(in thousands, except percentages) | |||||||||
Net (loss) income from continuing operations | $ | (24,809) | $ | (8,616) | $ | 24,463 | |||
Net (loss) income from continuing operations % of revenue | (11) | % | (5) | % | 8 | % | |||
Adjustments to reconcile to adjusted EBITDA: | |||||||||
Amortization of intangibles | 13,090 | 13,756 | 13,778 | ||||||
Depreciation | 3,535 | 3,550 | 2,696 | ||||||
Severance | — | 32 | 179 | ||||||
Loss on impairments and disposal of assets | 134 | 22 | 609 | ||||||
Non-cash compensation | 14,161 | 13,158 | 10,797 | ||||||
Change in fair value of contingent consideration | 6,658 | 9,175 | 3,839 | ||||||
Acquisition expense | 205 | 20 | 18 | ||||||
Litigation settlements and contingencies | 13 | (1,325) | (92) | ||||||
Interest expense, net | 16,617 | 4,955 | 4,845 | ||||||
Income tax (benefit) expense | (7,925) | (3,880) | 1,889 | ||||||
Adjusted EBITDA | $ | 21,679 | $ | 30,847 | $ | 63,021 | |||
Adjusted EBITDA % of revenue | 10 | % | 17 | % | 20 | % | |||
LENDINGTREE'S RECONCILIATION OF NON-GAAP MEASURES TO GAAP
Adjusted Net Income
Below is a reconciliation of net (loss) income from continuing operations to adjusted net (loss) income and net (loss) income per diluted share from continuing operations to adjusted net (loss) income per share. See "LendingTree's Principles of Financial Reporting" for further discussion of the Company's use of these non-GAAP measures.
Three Months Ended | |||||||||
September 30, | June 30, | September 30, | |||||||
(in thousands, except per share amounts) | |||||||||
Net (loss) income from continuing operations | $ | (24,809) | $ | (8,616) | $ | 24,463 | |||
Adjustments to reconcile to adjusted net (loss) income: | |||||||||
Non-cash compensation | 14,161 | 13,158 | 10,797 | ||||||
Loss on impairments and disposal of assets | 134 | 22 | 609 | ||||||
Acquisition expense | 205 | 20 | 18 | ||||||
Change in fair value of contingent consideration | 6,658 | 9,175 | 3,839 | ||||||
Severance | — | 32 | 179 | ||||||
Litigation settlements and contingencies | 13 | (1,325) | (92) | ||||||
Loss on extinguishment of debt | 7,768 | — | — | ||||||
Income tax benefit from adjusted items | (7,361) | (5,357) | (4,132) | ||||||
Excess tax benefit from stock-based compensation | (175) | (753) | (2,816) | ||||||
Adjusted net (loss) income | $ | (3,406) | $ | 6,356 | $ | 32,865 | |||
Net (loss) income per diluted share from continuing operations | $ | (1.90) | $ | (0.66) | $ | 1.67 | |||
Adjustments to reconcile net (loss) income from continuing operations to adjusted net (loss) income | 1.64 | 1.15 | 0.58 | ||||||
Adjustments to reconcile effect of dilutive securities | — | (0.03) | — | ||||||
Adjusted net (loss) income per share | $ | (0.26) | $ | 0.46 | $ | 2.25 | |||
Adjusted weighted average diluted shares outstanding | 13,033 | 13,814 | 14,632 | ||||||
Effect of dilutive securities | — | 830 | — | ||||||
Weighted average diluted shares outstanding | 13,033 | 12,984 | 14,632 | ||||||
Effect of dilutive securities | — | — | 1,742 | ||||||
Weighted average basic shares outstanding | 13,033 | 12,984 | 12,890 | ||||||
LENDINGTREE'S PRINCIPLES OF FINANCIAL REPORTING
LendingTree reports the following non-GAAP measures as supplemental to GAAP:
- Variable marketing margin, including variable marketing expense
- Variable marketing margin % of revenue
- Earnings Before Interest, Taxes, Depreciation and Amortization, as adjusted for certain items discussed below ("Adjusted EBITDA")
- Adjusted EBITDA % of revenue
- Adjusted net income
- Adjusted net income per share
Variable marketing margin is a measure of the efficiency of the Company's operating model, measuring revenue after subtracting variable marketing and advertising costs that directly influence revenue. The Company's operating model is highly sensitive to the amount and efficiency of variable marketing expenditures, and the Company's proprietary systems are able to make rapidly changing decisions concerning the deployment of variable marketing expenditures (primarily but not exclusively online and mobile advertising placement) based on proprietary and sophisticated analytics. Variable marketing margin and variable marketing margin % of revenue are primary metrics by which the Company measures the effectiveness of its marketing efforts.
Adjusted EBITDA and adjusted EBITDA % of revenue are primary metrics by which LendingTree evaluates the operating performance of its businesses, on which its marketing expenditures and internal budgets are based and, in the case of adjusted EBITDA, by which management and many employees are compensated.
Adjusted net income and adjusted net income per share supplement GAAP income from continuing operations and GAAP income per diluted share from continuing operations by enabling investors to make period to period comparisons of those components of the nearest comparable GAAP measures that management believes better reflect the underlying financial performance of the Company's business operations during particular financial reporting periods. Adjusted net income and adjusted net income per share exclude certain amounts, such as non-cash compensation, non-cash asset impairment charges, gain/loss on disposal of assets, severance, litigation settlements and contingencies, acquisition and disposition income or expenses including with respect to changes in fair value of contingent consideration, gain/loss on extinguishment of debt, one-time items which are recognized and recorded under GAAP in particular periods but which might be viewed as not necessarily coinciding with the underlying business operations for the periods in which they are so recognized and recorded, the effects to income taxes of the aforementioned adjustments and any excess tax benefit or expense associated with stock-based compensation recorded in net income in conjunction with FASB pronouncement ASU 2016-09. LendingTree believes that adjusted net income and adjusted net income per share are useful financial indicators that provide a different view of the financial performance of the Company than adjusted EBITDA (the primary metric by which LendingTree evaluates the operating performance of its businesses) and the GAAP measures of net income from continuing operations and GAAP income per diluted share from continuing operations.
These non-GAAP 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. LendingTree provides and encourages investors to examine the reconciling adjustments between the GAAP and non-GAAP measures set forth above.
Definition of LendingTree's Non-GAAP Measures
Variable marketing margin is defined as revenue less variable marketing expense. Variable marketing expense is defined as the expense attributable to variable costs paid for advertising, direct marketing and related expenses, including the portion of cost of revenue attributable to costs paid for advertising re-sold to third parties, and excluding overhead, fixed costs and personnel-related expenses. The majority of these variable advertising costs are expressly intended to drive traffic to our websites and these variable advertising costs are included in selling and marketing expense on the
Company's consolidated statements of operations and consolidated income. When advertising inventory is re-sold to third parties, the proceeds of such transactions are included in revenue for the purposes of calculating variable marketing margin, and the costs of such re-sold advertising are included in cost of revenue in the company's consolidated statements of operations and consolidated income and are included in variable marketing expense for purposes of calculating variable marketing margin.
EBITDA is defined as net income from continuing operations excluding interest, income taxes, amortization of intangibles and depreciation.
Adjusted EBITDA is defined as EBITDA excluding (1) non-cash compensation expense, (2) non-cash impairment charges, (3) gain/loss on disposal of assets, (4) restructuring and severance expenses, (5) litigation settlements and contingencies, (6) acquisitions and dispositions income or expense (including with respect to changes in fair value of contingent consideration), and (7) one-time items.
Adjusted net income is defined as net income (loss) from continuing operations excluding (1) non-cash compensation expense, (2) non-cash impairment charges, (3) gain/loss on disposal of assets, (4) restructuring and severance expenses, (5) litigation settlements and contingencies, (6) acquisitions and dispositions income or expense (including with respect to changes in fair value of contingent consideration), (7) gain/loss on extinguishment of debt, (8) one-time items, (9) the effects to income taxes of the aforementioned adjustments, and (10) any excess tax benefit or expense associated with stock-based compensation recorded in net income in conjunction with FASB pronouncement ASU 2016-09.
Adjusted net income per share is defined as adjusted net income divided by the adjusted weighted average diluted shares outstanding. For periods which the Company reports GAAP loss from continuing operations, the effects of potentially dilutive securities are excluded from the calculation of net loss per diluted share from continuing operations because their inclusion would have been anti-dilutive. In periods where the Company reports GAAP loss from continuing operations but reports positive non-GAAP adjusted net income, the effects of potentially dilutive securities are included in the denominator for calculating adjusted net income per share.
LendingTree endeavors to compensate for the limitations of these non-GAAP measures by also providing the comparable GAAP measures with equal or greater prominence and descriptions of the reconciling items, including quantifying such items, to derive the non-GAAP measures. These non-GAAP measures may not be comparable to similarly titled measures used by other companies.
One-Time Items
Adjusted EBITDA and adjusted net income are adjusted for one-time items, if applicable. Items are considered one-time in nature if they are non-recurring, infrequent or unusual, and have not occurred in the past two years or are not expected to recur in the next two years, in accordance with SEC rules. For the periods presented in this report, there are no adjustments for one-time items, except for the $6.1 million income tax benefit from the CARES Act in Q1 2020.
Non-Cash Expenses That Are Excluded From LendingTree's Adjusted EBITDA and Adjusted Net Income
Non-cash compensation expense consists principally of expense associated with the grants of restricted stock, restricted stock units and stock options. These expenses are not paid in cash and LendingTree includes the related shares in its calculations of fully diluted shares outstanding. Upon settlement of restricted stock units, exercise of certain stock options or vesting of restricted stock awards, the awards may be settled on a net basis, with LendingTree remitting the required tax withholding amounts from its current funds. Cash expenditures for employer payroll taxes on non-cash compensation are included within adjusted EBITDA and adjusted net income.
Amortization of intangibles are non-cash expenses relating primarily to acquisitions. At the time of an acquisition, the intangible assets of the acquired company, such as purchase agreements, technology and customer relationships, are valued and amortized over their estimated lives. Amortization of intangibles are only excluded from adjusted EBITDA.
Safe Harbor Statement Under the Private Securities Litigation Reform Act of 1995
The matters contained in the discussion above may be considered to be "forward-looking statements" within the meaning of the Securities Act of 1933 and the Securities Exchange Act of 1934, as amended by the Private Securities Litigation Reform Act of 1995. Those statements include statements regarding the intent, belief or current expectations or anticipations of LendingTree and members of our management team. Factors currently known to management that could cause actual results to differ materially from those in forward-looking statements include the following: uncertainty regarding the duration and scope of the coronavirus referred to as COVID-19 pandemic; actions governments and businesses take in response to the pandemic, including actions that could affect levels of advertising activity; the impact of the pandemic and actions taken in response to the pandemic on national and regional economies and economic activity; the pace of recovery when the COVID-19 pandemic subsides; adverse conditions in the primary and secondary mortgage markets and in the economy, particularly interest rates; default rates on loans, particularly unsecured loans; demand by investors for unsecured personal loans; the effect of such demand on interest rates for personal loans and consumer demand for personal loans; seasonality of results; potential liabilities to secondary market purchasers; changes in the Company's relationships with network lenders, including dependence on certain key network lenders; breaches of network security or the misappropriation or misuse of personal consumer information; failure to provide competitive service; failure to maintain brand recognition; ability to attract and retain consumers in a cost-effective manner; the effects of potential acquisitions of other businesses, including the ability to integrate them successfully with LendingTree's existing operations; accounting rules related to contingent consideration and excess tax benefits or expenses on stock-based compensation that could materially affect earnings in future periods; ability to develop new products and services and enhance existing ones; competition; allegations of failure to comply with existing or changing laws, rules or regulations, or to obtain and maintain required licenses; failure of network lenders or other affiliated parties to comply with regulatory requirements; failure to maintain the integrity of systems and infrastructure; liabilities as a result of privacy regulations; failure to adequately protect intellectual property rights or allegations of infringement of intellectual property rights; and changes in management. These and additional factors to be considered are set forth under "Risk Factors" in our Annual Report on Form 10-K for the period ended December 31, 2019, in our Form 10-Q for the period ended June 30, 2020, and in our other filings with the Securities and Exchange Commission. LendingTree undertakes no obligation to update or revise forward-looking statements to reflect changed assumptions, the occurrence of unanticipated events or changes to future operating results or expectations.
About LendingTree, Inc.
LendingTree, Inc. is the parent of LendingTree, LLC and several companies owned by LendingTree, LLC (collectively, "LendingTree" or the "Company").
LendingTree operates what it believes to be the leading online consumer platform that connects consumers with the choices they need to be confident in their financial decisions. The Company offers consumers tools and resources, including free credit scores, that facilitate comparison-shopping for mortgage loans, home equity loans and lines of credit, reverse mortgage loans, auto loans, credit cards, deposit accounts, personal loans, student loans, small business loans, insurance quotes and other related offerings. The Company primarily seeks to match in-market consumers with multiple providers on its marketplace who can provide them with competing quotes for loans, deposit products, insurance or other related offerings they are seeking. The Company also serves as a valued partner to partners and other providers seeking an efficient, scalable and flexible source of customer acquisition with directly measurable benefits, by matching the consumer inquiries it generates with these providers.
LendingTree, Inc. is headquartered in Charlotte, NC. For more information, please visit www.lendingtree.com.
Investor Relations Contact:
Trent Ziegler
[email protected]
704-943-8294
Media Contact:
Megan Greuling
[email protected]
704-943-8208
SOURCE LendingTree, Inc.
Share this article