CHARLOTTE, N.C., July 26, 2018 /PRNewswire/ -- LendingTree,
Inc. (NASDAQ: TREE), operator of LendingTree.com, the nation's leading online loan marketplace, today announced results for the
quarter ended June 30, 2018.
"Our second quarter results once again prove the resiliency of the LendingTree business model," said Doug Lebda, Chairman and CEO. "Despite well-publicized challenges in the mortgage and credit card
industries, similar to mortgage and personal loan worries we've seen in the past, our marketplace model enabled us to continue to
grow variable marketing margin and adjusted EBITDA. We have once again proven our ability to grow in varying macroeconomic
environments and our product diversification is continuing to build a moat around our business."
J.D. Moriarty, Chief Financial Officer, added "The diversification of the business over the last several years is enabling us
to weather a very difficult environment. Several of our non-mortgage businesses continue to perform extremely well, and
we're also beginning to reap the margin benefits of ongoing efforts to diversify our marketing mix. Our team continues to
execute extremely well, and in the face of a difficult macro backdrop, we still intend to grow adjusted EBITDA roughly 30% in
2018."
Second Quarter 2018 Business Highlights
- Mortgage revenue for both purchase and refinance outpaced the broader industry. Revenue from our purchase mortgage
product grew 11% over the second quarter 2017 while the industry originations grew 4% in the same period according to the
Mortgage Bankers Association. Revenue from our refinance product declined 15% compared to a 20% decline in industry
originations according to the MBA. MBA's refinance application index hit an 18-year low earlier in July.
- Record revenue from non-mortgage products of $117.2 million in the second quarter represents
an increase of 44% over the second quarter 2017.
- Record personal loans revenue of $36.2 million grew 76% over second quarter 2017 and 39%
sequentially.
- Revenue from our credit card offerings grew to $38.7 million, up 5% over the second quarter
2017.
- Home equity revenue continued to climb, growing 48% over second quarter 2017.
- More than 8.8 million consumers have now signed up for My LendingTree. Revenue contribution from MyLendingTree grew
105% in the second quarter compared to the prior year period as new features, such as free credit monitoring and email
personalization, are driving increased engagement.
LendingTree Selected Financial Metrics
|
(In millions, except per share amounts)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Q/Q
|
|
|
|
|
Y/Y
|
|
|
2Q 2018
|
|
1Q 2018
|
|
% Change
|
|
|
2Q 2017
|
|
% Change
|
|
Revenue by Product
|
|
|
|
|
|
|
|
|
|
|
|
Mortgage Products (1)
|
$
|
66.9
|
|
$
|
73.5
|
|
(9)%
|
|
|
$
|
71.5
|
|
(6)%
|
|
Non-Mortgage Products (2)
|
117.2
|
|
107.6
|
|
9%
|
|
|
81.3
|
|
44%
|
|
Total Revenue
|
$
|
184.1
|
|
$
|
181.0
|
|
2%
|
|
|
$
|
152.8
|
|
20%
|
|
Non-Mortgage % of Total
|
64%
|
|
59%
|
|
|
|
|
53%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income Before Income Taxes
|
$
|
15.1
|
|
$
|
12.4
|
|
22%
|
|
|
$
|
7.9
|
|
91%
|
|
Income Tax Benefit
|
$
|
29.7
|
|
$
|
23.5
|
|
26%
|
|
|
$
|
0.1
|
|
N/A
|
|
Net Income from Continuing Operations
|
$
|
44.8
|
|
$
|
35.9
|
|
25%
|
|
|
$
|
8.0
|
|
460%
|
|
Net Income from Cont. Ops. % of Revenue
|
24%
|
|
20%
|
|
|
|
|
5%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income per Share from Cont. Ops.
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
$
|
3.61
|
|
$
|
2.97
|
|
22%
|
|
|
$
|
0.67
|
|
439%
|
|
Diluted
|
$
|
3.17
|
|
$
|
2.41
|
|
32%
|
|
|
$
|
0.59
|
|
437%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling and Marketing Expense
|
|
|
|
|
|
|
|
|
|
|
|
Variable Selling & Marketing Expense (3)
|
$
|
116.4
|
|
$
|
118.0
|
|
(1)%
|
|
|
$
|
104.4
|
|
11%
|
|
Non-variable Selling & Marketing
|
7.5
|
|
8.0
|
|
(6)%
|
|
|
4.7
|
|
60%
|
|
Selling and Marketing Expense
|
$
|
123.9
|
|
$
|
126.0
|
|
(2)%
|
|
|
$
|
109.1
|
|
14%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Variable Marketing Margin (4)
|
$
|
67.7
|
|
$
|
63.0
|
|
7%
|
|
|
$
|
48.3
|
|
40%
|
|
Variable Marketing Margin % of Revenue
|
37%
|
|
35%
|
|
|
|
|
32%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA (4)
|
$
|
37.1
|
|
$
|
31.7
|
|
17%
|
|
|
$
|
27.0
|
|
37%
|
|
Adjusted EBITDA % of Revenue (4)
|
20%
|
|
18%
|
|
|
|
|
18%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted Net Income (4)
|
$
|
20.8
|
|
$
|
16.2
|
|
28%
|
|
|
$
|
12.2
|
|
70%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted Net Income per Share (4)
|
$
|
1.47
|
|
$
|
1.10
|
|
34%
|
|
|
$
|
0.90
|
|
63%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
Includes the purchase mortgage and refinance mortgage products.
|
|
|
(2)
|
Includes the home equity, reverse mortgage, personal loan, credit card,
small business loan, student loan, auto loan, home services, insurance, deposit and personal credit products.
|
|
|
(3)
|
Defined as the portion of selling and marketing expense attributable to
variable costs paid for advertising, direct marketing and related expenses, which excludes overhead, fixed costs and
personnel-related expenses.
|
|
|
(4)
|
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.
|
Second Quarter 2018 Financial Highlights
- Record consolidated revenue of $184.1 million represents an increase of 20% over revenue in
the second quarter 2017.
- GAAP net income from continuing operations of $44.8 million, or $3.17 per diluted share, was impacted by a $33.7 million tax benefit relating
to employee exercises of stock options and vesting of restricted stock and restricted stock units.
- Record Variable Marketing Margin of $67.7 million represents 37% of revenue and grew 40% over
second quarter 2017.
- Record Adjusted EBITDA of $37.1 million increased 37% over second quarter 2017.
Included in this number is $2.0 million of unusually high expense related to payroll taxes owed
upon the exercise of employee stock options and vesting of restricted stock units.
- Adjusted Net Income per share of $1.47 represents growth of 63% over second quarter
2017.
- During the quarter, the company repurchased 126 thousand shares of its stock at a weighted-average price per share
of $277 for aggregate consideration of $35.0 million. As of June 30, 2018, the company
had approximately $81.7 million in repurchase authorization remaining.
Business Outlook - 2018
LendingTree is introducing Revenue, Variable Marketing Margin and Adjusted EBITDA guidance for third quarter 2018 and revising
full-year 2018, as follows:
3Q 2018:
- Revenue is anticipated to be in the range of $195 - $205
million.
- Variable Marketing Margin is anticipated to be $76 - $81
million.
- Adjusted EBITDA is anticipated to be in the range of $43 - $46
million. Third quarter Adjusted EBITDA guidance reflects an estimated $0.5 - $1.5 million of expense related to payroll taxes owed upon the exercise of employee stock options and vesting
of restricted stock units.
Full-year 2018:
- Revenue is now anticipated to be in the range of $745 - $765
million, down from prior range of $770 - $790 million.
- Variable Marketing Margin is expected in the range of $275 - $285
million, up from prior range of $270 - $280.
- Adjusted EBITDA is now anticipated in the range of $148 - $152
million, up from prior range of $145 - $150 million, and
representing growth of 29% - 32% over 2017.
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 second quarter 2018 financial results will be webcast live today, July 26, 2018 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 http://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 Thursday, August 2,
2018. To listen to the telephone replay, call toll-free (855) 859-2056 with passcode #2058069. Callers outside
the United States and Canada may dial (404)
537-3406 with passcode #2058069.
LENDINGTREE, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME
(Unaudited)
|
|
|
Three Months Ended
June 30,
|
|
Six Months Ended
June 30,
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
|
(in thousands, except per share amounts)
|
Revenue
|
$
|
184,101
|
|
|
$
|
152,773
|
|
|
$
|
365,136
|
|
|
$
|
285,288
|
|
Costs and expenses:
|
|
|
|
|
|
|
|
Cost of revenue (exclusive of depreciation and amortization shown
separately below) (1)
|
6,043
|
|
|
4,164
|
|
|
11,739
|
|
|
7,755
|
|
Selling and marketing expense (1)
|
123,946
|
|
|
109,141
|
|
|
249,990
|
|
|
202,392
|
|
General and administrative expense (1)
|
24,759
|
|
|
12,094
|
|
|
47,573
|
|
|
23,641
|
|
Product development (1)
|
5,967
|
|
|
4,064
|
|
|
12,227
|
|
|
7,687
|
|
Depreciation
|
1,633
|
|
|
1,808
|
|
|
3,304
|
|
|
3,511
|
|
Amortization of intangibles
|
3,964
|
|
|
2,608
|
|
|
7,927
|
|
|
5,217
|
|
Change in fair value of contingent consideration
|
(167)
|
|
|
9,393
|
|
|
(908)
|
|
|
18,139
|
|
Severance
|
3
|
|
|
247
|
|
|
3
|
|
|
404
|
|
Litigation settlements and contingencies
|
(170)
|
|
|
285
|
|
|
(192)
|
|
|
689
|
|
Total costs and expenses
|
165,978
|
|
|
143,804
|
|
|
331,663
|
|
|
269,435
|
|
Operating income
|
18,123
|
|
|
8,969
|
|
|
33,473
|
|
|
15,853
|
|
Other (expense) income, net:
|
|
|
|
|
|
|
|
Interest expense, net
|
(2,924)
|
|
|
(1,079)
|
|
|
(5,912)
|
|
|
(1,244)
|
|
Other (expense) income
|
(71)
|
|
|
13
|
|
|
(37)
|
|
|
13
|
|
Income before income taxes
|
15,128
|
|
|
7,903
|
|
|
27,524
|
|
|
14,622
|
|
Income tax benefit
|
29,721
|
|
|
104
|
|
|
53,182
|
|
|
1,183
|
|
Net income from continuing operations
|
44,849
|
|
|
8,007
|
|
|
80,706
|
|
|
15,805
|
|
Loss from discontinued operations, net of tax
|
(2,302)
|
|
|
(689)
|
|
|
(6,635)
|
|
|
(1,621)
|
|
Net income and comprehensive income
|
$
|
42,547
|
|
|
$
|
7,318
|
|
|
$
|
74,071
|
|
|
$
|
14,184
|
|
|
|
|
|
|
|
|
|
Weighted average shares outstanding:
|
|
|
|
|
|
|
|
Basic
|
12,416
|
|
|
11,965
|
|
|
12,254
|
|
|
11,896
|
|
Diluted
|
14,147
|
|
|
13,604
|
|
|
14,527
|
|
|
13,552
|
|
Income per share from continuing operations:
|
|
|
|
|
|
|
|
Basic
|
$
|
3.61
|
|
|
$
|
0.67
|
|
|
$
|
6.59
|
|
|
$
|
1.33
|
|
Diluted
|
$
|
3.17
|
|
|
$
|
0.59
|
|
|
$
|
5.56
|
|
|
$
|
1.17
|
|
Loss per share from discontinued operations:
|
|
|
|
|
|
|
|
Basic
|
$
|
(0.19)
|
|
|
$
|
(0.06)
|
|
|
$
|
(0.54)
|
|
|
$
|
(0.14)
|
|
Diluted
|
$
|
(0.16)
|
|
|
$
|
(0.05)
|
|
|
$
|
(0.46)
|
|
|
$
|
(0.12)
|
|
Net income per share:
|
|
|
|
|
|
|
|
Basic
|
$
|
3.43
|
|
|
$
|
0.61
|
|
|
$
|
6.04
|
|
|
$
|
1.19
|
|
Diluted
|
$
|
3.01
|
|
|
$
|
0.54
|
|
|
$
|
5.10
|
|
|
$
|
1.05
|
|
|
|
|
|
|
|
|
|
(1) Amounts include non-cash compensation, as follows:
|
|
|
|
|
|
|
|
Cost of revenue
|
$
|
79
|
|
|
$
|
45
|
|
|
$
|
137
|
|
|
$
|
88
|
|
Selling and marketing expense
|
1,433
|
|
|
692
|
|
|
2,934
|
|
|
1,177
|
|
General and administrative expense
|
8,490
|
|
|
1,601
|
|
|
17,229
|
|
|
2,820
|
|
Product development
|
1,176
|
|
|
562
|
|
|
1,987
|
|
|
1,045
|
|
LENDINGTREE, INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
(Unaudited)
|
|
|
June 30,
2018
|
|
December 31,
2017
|
|
(in thousands, except par value
and share amounts)
|
ASSETS:
|
|
|
|
Cash and cash equivalents
|
$
|
293,301
|
|
|
$
|
368,550
|
|
Restricted cash and cash equivalents
|
49
|
|
|
4,091
|
|
Accounts receivable, net
|
80,135
|
|
|
53,444
|
|
Prepaid and other current assets
|
13,856
|
|
|
11,881
|
|
Current assets of discontinued operations
|
175
|
|
|
75
|
|
Total current assets
|
387,516
|
|
|
438,041
|
|
Property and equipment, net
|
37,876
|
|
|
36,431
|
|
Goodwill
|
124,903
|
|
|
113,368
|
|
Intangible assets, net
|
81,654
|
|
|
81,125
|
|
Deferred income tax assets
|
73,163
|
|
|
20,156
|
|
Other non-current assets
|
1,793
|
|
|
1,910
|
|
Non-current assets of discontinued operations
|
2,428
|
|
|
2,428
|
|
Total assets
|
$
|
709,333
|
|
|
$
|
693,459
|
|
|
|
|
|
LIABILITIES:
|
|
|
|
Accounts payable, trade
|
$
|
11,066
|
|
|
$
|
9,250
|
|
Accrued expenses and other current liabilities
|
70,721
|
|
|
77,183
|
|
Current contingent consideration
|
7,283
|
|
|
46,576
|
|
Current liabilities of discontinued operations
|
18,782
|
|
|
14,507
|
|
Total current liabilities
|
107,852
|
|
|
147,516
|
|
Long-term debt
|
244,480
|
|
|
238,199
|
|
Non-current contingent consideration
|
7,958
|
|
|
11,273
|
|
Other non-current liabilities
|
1,615
|
|
|
1,597
|
|
Total liabilities
|
361,905
|
|
|
398,585
|
|
Commitments and contingencies
|
|
|
|
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; 15,138,620 and
14,218,572 shares
issued, respectively, and 12,742,751 and 11,979,434 shares outstanding, respectively
|
151
|
|
|
142
|
|
Additional paid-in capital
|
1,110,688
|
|
|
1,087,582
|
|
Accumulated deficit
|
(632,910)
|
|
|
(708,354)
|
|
Treasury stock; 2,395,869 and 2,239,138 shares, respectively
|
(131,088)
|
|
|
(85,085)
|
|
Noncontrolling interest
|
587
|
|
|
589
|
|
Total shareholders' equity
|
347,428
|
|
|
294,874
|
|
Total liabilities and shareholders' equity
|
$
|
709,333
|
|
|
$
|
693,459
|
|
LENDINGTREE, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
|
|
|
Six Months Ended June 30,
|
|
2018
|
|
2017
|
|
(in thousands)
|
Cash flows from operating activities attributable to continuing
operations:
|
|
|
|
Net income and comprehensive income
|
$
|
74,071
|
|
|
$
|
14,184
|
Less: Loss from discontinued operations, net of tax
|
6,635
|
|
|
1,621
|
Income from continuing operations
|
80,706
|
|
|
15,805
|
Adjustments to reconcile income from continuing operations to net cash
provided by
operating activities attributable to continuing operations:
|
|
|
|
Loss on impairments and disposal of assets
|
1,889
|
|
|
309
|
Amortization of intangibles
|
7,927
|
|
|
5,217
|
Depreciation
|
3,304
|
|
|
3,511
|
Rental amortization of intangibles and depreciation
|
396
|
|
|
525
|
Non-cash compensation expense
|
22,287
|
|
|
5,130
|
Deferred income taxes
|
(56,197)
|
|
|
(6,319)
|
Change in fair value of contingent consideration
|
(908)
|
|
|
18,139
|
Bad debt expense
|
513
|
|
|
96
|
Amortization of debt issuance costs
|
865
|
|
|
231
|
Amortization of convertible debt discount
|
5,623
|
|
|
909
|
Changes in current assets and liabilities:
|
|
|
|
Accounts receivable
|
(26,841)
|
|
|
(10,052)
|
Prepaid and other current assets
|
(787)
|
|
|
(323)
|
Accounts payable, accrued expenses and other current liabilities
|
(3,970)
|
|
|
16,852
|
Current contingent consideration
|
(21,900)
|
|
|
—
|
Income taxes receivable
|
2,522
|
|
|
(1,524)
|
Other, net
|
(165)
|
|
|
(282)
|
Net cash provided by operating activities attributable to continuing
operations
|
15,264
|
|
|
48,224
|
Cash flows from investing activities attributable to continuing
operations:
|
|
|
|
Capital expenditures
|
(6,747)
|
|
|
(3,611)
|
Acquisition of Ovation, net of cash acquired
|
(11,683)
|
|
|
—
|
Acquisition of SnapCap
|
(10)
|
|
|
—
|
Acquisition of DepositAccounts
|
—
|
|
|
(24,000)
|
Acquisition of MagnifyMoney, net of cash acquired
|
—
|
|
|
(29,415)
|
Other investing activities
|
(1)
|
|
|
—
|
Net cash used in investing activities attributable to continuing
operations
|
(18,441)
|
|
|
(57,026)
|
Cash flows from financing activities attributable to continuing
operations:
|
|
|
|
Proceeds from exercise of stock options, net of payments related to
net-share settlement of
stock-based compensation
|
895
|
|
|
1,274
|
Contingent consideration payments
|
(25,600)
|
|
|
—
|
Proceeds from the issuance of 0.625% Convertible Senior Notes
|
—
|
|
|
300,000
|
Payment of convertible note hedge transactions
|
—
|
|
|
(61,500)
|
Proceeds from the sale of warrants
|
—
|
|
|
43,410
|
Payment of debt issuance costs
|
(84)
|
|
|
(8,572)
|
Purchase of treasury stock
|
(47,101)
|
|
|
—
|
Net cash (used in) provided by financing activities attributable to
continuing
operations
|
(71,890)
|
|
|
274,612
|
Total cash (used in) provided by continuing operations
|
(75,067)
|
|
|
265,810
|
Discontinued operations:
|
|
|
|
Net cash used in operating activities attributable to discontinued
operations
|
(4,224)
|
|
|
(1,305)
|
Total cash used in discontinued operations
|
(4,224)
|
|
|
(1,305)
|
Net (decrease) increase in cash, cash equivalents, restricted cash and
restricted cash equivalents
|
(79,291)
|
|
|
264,505
|
Cash, cash equivalents, restricted cash and restricted cash equivalents at
beginning of period
|
372,641
|
|
|
95,220
|
Cash, cash equivalents, restricted cash and restricted cash equivalents
at end of period
|
$
|
293,350
|
|
|
$
|
359,725
|
LENDINGTREE'S RECONCILIATION OF NON-GAAP MEASURES TO GAAP
Below is a reconciliation of net income from continuing operations to Variable Marketing Margin and net 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
|
|
June 30,
2018
|
March 31,
2018
|
June 30,
2017
|
|
|
|
|
Net income from continuing operations
|
$
|
44,849
|
$
|
35,857
|
$
|
8,007
|
Net income from continuing operations % of revenue
|
24%
|
20%
|
5%
|
|
|
|
|
Adjustments to reconcile to Variable Marketing Margin:
|
|
|
|
Cost of revenue
|
6,043
|
5,696
|
4,164
|
Non-variable selling and marketing expense (1)
|
7,571
|
8,016
|
4,681
|
General and administrative expense
|
24,759
|
22,814
|
12,094
|
Product development
|
5,967
|
6,260
|
4,064
|
Depreciation
|
1,633
|
1,671
|
1,808
|
Amortization of intangibles
|
3,964
|
3,963
|
2,608
|
Change in fair value of contingent consideration
|
(167)
|
(741)
|
9,393
|
Severance
|
3
|
—
|
247
|
Litigation settlements and contingencies (2)
|
(170)
|
(22)
|
285
|
Interest expense, net
|
2,924
|
2,988
|
1,079
|
Other expense (income)
|
71
|
(34)
|
(13)
|
Income tax benefit
|
(29,721)
|
(23,461)
|
(104)
|
Variable Marketing Margin
|
$
|
67,726
|
$
|
63,007
|
$
|
48,313
|
Variable Marketing Margin % of revenue
|
37%
|
35%
|
32%
|
|
(1) Defined as 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) Includes legal fees for certain
patent litigation.
|
Below is a reconciliation of net income from continuing operations to adjusted EBITDA and net 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
|
|
June 30,
2018
|
March 31,
2018
|
June 30,
2017
|
|
|
|
|
Net income from continuing operations
|
$
|
44,849
|
$
|
35,857
|
$
|
8,007
|
Net income from continuing operations % of revenue
|
24%
|
20%
|
5%
|
Adjustments to reconcile to Adjusted EBITDA:
|
|
|
|
Amortization of intangibles
|
3,964
|
3,963
|
2,608
|
Depreciation
|
1,633
|
1,671
|
1,808
|
Severance
|
3
|
—
|
247
|
Loss on impairments and disposal of assets
|
1,797
|
92
|
36
|
Non-cash compensation
|
11,178
|
11,109
|
2,900
|
Change in fair value of contingent consideration
|
(167)
|
(741)
|
9,393
|
Acquisition expense
|
625
|
62
|
488
|
Litigation settlements and contingencies (1)
|
(170)
|
(22)
|
285
|
Interest expense, net
|
2,924
|
2,988
|
1,079
|
Rental depreciation and amortization of intangibles
|
194
|
202
|
263
|
Income tax benefit
|
(29,721)
|
(23,461)
|
(104)
|
Adjusted EBITDA
|
$
|
37,109
|
$
|
31,720
|
$
|
27,010
|
Adjusted EBITDA % of revenue
|
20%
|
18%
|
18%
|
|
(1) Includes
legal fees for certain patent litigation.
|
Below is a reconciliation of net income from continuing operations to Adjusted Net Income and net income per diluted share
from continuing operations to Adjusted Net 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
|
|
June 30,
2018
|
March 31,
2018
|
June 30,
2017
|
|
|
|
|
Net income from continuing operations
|
$
|
44,849
|
|
$
|
35,857
|
|
$
|
8,007
|
|
Adjustments to reconcile to Adjusted Net Income:
|
|
|
|
Non-cash compensation
|
11,178
|
|
11,109
|
|
2,900
|
|
Loss on impairments and disposal of assets
|
1,797
|
|
92
|
|
36
|
|
Acquisition expense
|
625
|
|
62
|
|
488
|
|
Change in fair value of contingent consideration
|
(167)
|
|
(741)
|
|
9,393
|
|
Severance
|
3
|
|
—
|
|
247
|
|
Litigation settlements and contingencies (1)
|
(170)
|
|
(22)
|
|
285
|
|
Income tax benefit from adjusted items
|
(3,639)
|
|
(2,892)
|
|
(5,340)
|
|
Excess tax benefit from stock-based compensation
|
(33,667)
|
|
(27,203)
|
|
(3,840)
|
|
Adjusted net income
|
$
|
20,809
|
|
$
|
16,262
|
|
$
|
12,176
|
|
|
|
|
|
Net income per diluted share from continuing operations
|
$
|
3.17
|
|
$
|
2.41
|
|
$
|
0.59
|
|
Adjustments to reconcile net income from continuing operations to Adjusted
Net
Income
|
(1.70)
|
|
(1.31)
|
|
0.31
|
|
Adjusted net income per share
|
$
|
1.47
|
|
$
|
1.10
|
|
$
|
0.90
|
|
|
|
|
|
Weighted average diluted shares outstanding
|
14,147
|
|
14,848
|
|
13,604
|
|
|
(1) Includes legal fees for certain patent
litigation.
|
LENDINGTREE'S PRINCIPLES OF FINANCIAL REPORTING
LendingTree reports the following non-GAAP measures as supplemental to GAAP:
- Variable Marketing Margin
- 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 operating efficiency of the Company's operating model, measuring revenue after
subtracting variable marketing 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, contingencies and legal fees for certain patent litigation, acquisition and disposition income or
expenses including with respect to changes in fair value of contingent consideration, 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 the portion of selling & marketing expense attributable to variable
costs paid for advertising, direct marketing and related expenses, which excludes overhead, fixed costs and personnel-related
expenses.
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) severance expenses, (5) litigation settlements, contingencies and legal fees for certain
patent litigation, (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) severance expenses, (5) litigation settlements,
contingencies and legal fees for certain patent litigation,
(6) acquisitions and dispositions income or expense (including with respect to changes in fair value of contingent
consideration), (7) one-time items, (8) the effects to income taxes of the aforementioned adjustments, and (9) 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.
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: 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 quarterly report on Form 10-Q for the period ended March 31, 2018, in our Annual
Report on Form 10-K for the period ended December 31, 2017 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 (NASDAQ: TREE) is the nation's leading online marketplace that connects consumers with the choices they need
to be confident in their financial decisions. LendingTree empowers consumers to shop for financial services the same way they
would shop for airline tickets or hotel stays, comparing multiple offers from a nationwide network of over 500 partners in one
simple search, and can choose the option that best fits their financial needs. Services include mortgage loans, mortgage
refinances, auto loans, personal loans, business loans, student refinances, credit cards and more. Through the My
LendingTree platform, consumers receive free credit scores, credit monitoring and recommendations to improve credit health.
My LendingTree proactively compares consumers' credit accounts against offers on our network, and notifies consumers when there
is an opportunity to save money. In short, LendingTree's purpose is to help simplify financial decisions for life's meaningful
moments through choice, education and support.
LendingTree, Inc. is headquartered in Charlotte, NC and maintains operations solely in
the United States. For more information, please visit www.lendingtree.com .
Investor Relations Contact:
Trent Ziegler
trent.ziegler@lendingtree.com
704-943-8294
Media Contact:
Megan Greuling
megan.greuling@lendingtree.com
704-943-8208
View original content with multimedia:http://www.prnewswire.com/news-releases/lendingtree-reports-record-2q-2018-results-300686912.html
SOURCE LendingTree, Inc.