Revenue Grew 6% Year-over-Year and OEM and
National Revenue Achieved Record 28% Year-Over-Year
Growth
Dealer Base Grew to 19,390 Customers While
Sustaining Robust Average Revenue Per Dealer
Generated $69MM of Year-To-Date Cash Flows
From Operating Activities
Targets Returning 50% of Second Half 2024 Free
Cash Flow to Shareholders Through Share Repurchases
Reaffirms Full Year Adjusted EBITDA Outlook
and Updates Revenue Outlook
CHICAGO, Aug. 8, 2024
/PRNewswire/ -- Cars.com Inc. (NYSE: CARS) (d/b/a "Cars
Commerce Inc." or the "Company"), an audience-driven technology
company empowering the automotive industry, today released its
financial results for the second quarter ended June 30, 2024.
Q2 2024 Financial Highlights
- Revenue of $178.9 million, up
$10.7 million and up 6.4%
year-over-year
- Net income of $11.4 million, or
$0.17 per diluted share, compared to
prior year's Net income of $94.1
million, or $1.37 per diluted
share, which also included a significant release of valuation
allowance for deferred tax assets
- Adjusted net income of $26.0
million, or $0.38 per diluted
share, compared to Adjusted net income of $22.5 million, or $0.33 per diluted share, in the prior year
- Adjusted EBITDA of $50.4 million,
or 28% of revenue, up $4.8 million
and up 10% year-over-year
Q2 2024 Key Metrics and Operational Highlights
- Average Monthly Unique Visitors ("UVs") of 26.1 million,
compared to 26.9 million a year ago
- Traffic ("Visits") of 158.1 million, up 1% year-over-year
- Monthly Average Revenue Per Dealer ("ARPD") of $2,474, up slightly from the year-ago period
- Dealer Customers totaled 19,390 as of June 30, 2024, compared to 19,381 as of
March 31, 2024
- AccuTrade certified by multiple OEMs as a Trade & Appraisal
solution for OEM and dealer websites
"We drove disciplined growth and strong profitability during the
second quarter on top of returning to sequential expansion in our
dealer customer base," said Alex
Vetter, Chief Executive Officer of Cars Commerce. "Our
strength is underscored by positive AccuTrade utilization, healthy
adoption of website solutions, and accelerating OEM and National
revenue. Looking ahead, as we navigate through industry disruption
in the third quarter, we continue to be focused on deepening our
platform differentiation in support of growth and margin expansion
in the second half of the year."
Q2 2024 Results
Revenue for the second quarter totaled $178.9 million, an increase of $10.7 million and up over 6%, compared to the
prior year period. Subscription-based Dealer revenue grew over 4%
year-over-year, driven by incremental revenue from the D2C Media
acquisition, and increased adoption of digital experience and
AccuTrade products. OEM and National revenue grew 28%
year-over-year, reflecting increased OEM demand for media and
advertising solutions to reach consumers as vehicle production
recovers and on-the-lot inventory levels build. Approximately
two-thirds of OEM customers raised their spending during the second
quarter.
Second quarter ARPD grew slightly year-over-year to $2,474, benefiting from increased product
adoption and partially offset by lower ARPD customers acquired
through the D2C Media acquisition. As of June 30, 2024, Dealer Customers totaled 19,390,
growing quarter-over-quarter from 19,381 as of March 31, 2024.
Total operating expenses for the second quarter were
$169.4 million, compared to
$155.8 million for the prior year
period. The earnout associated with D2C Media is classified as
compensation expense and is reflected primarily in General and
administrative expense. This quarter the Company expensed
$2.7 million associated with the D2C
earnout. Adjusted operating expenses for the quarter were
$156.0 million, an $8.9 million increase compared to the prior year
period. The change in Adjusted operating expenses included
additional investments in Product and technology for compensation
and third party licenses.
Net income for the second quarter was $11.4 million, or $0.17 per diluted share, compared to Net income
of $94.1 million, or $1.37 per diluted share, in the second quarter of
2023. Net income in the year-ago period reflected the release of a
significant portion of the Company's valuation allowance for
deferred tax assets. Adjusted Net income for the quarter was
$26.0 million, or $0.38 per diluted share, compared to $22.5 million, or $0.33 per diluted share a year ago.
Adjusted EBITDA for the second quarter totaled $50.4 million, or 28% of revenue, compared to
$45.6 million, or 27% of revenue, for
the prior year period. The increase in Adjusted EBITDA was
primarily driven by revenue growth.
The Company's consumer scale and engagement remained strong in
the second quarter. Total Traffic reached 158.1 million and Average
Monthly Unique Visitors were 26.1 million for the quarter.
Cash Flow and Balance Sheet
Net cash provided by operating activities for the six-month
period ended June 30, 2024 was
$68.7 million, compared to
$56.2 million in the prior year. Free
cash flow in the first six months totaled $56.4 million, compared to $45.6 million in 2023. The increase is primarily
due to higher Adjusted EBITDA and lower cash taxes, partially
offset by higher cash paid for interest and increased capital
expenditures.
The Company repaid $15.0 million
of debt during the first six months of 2024, reducing total debt
outstanding to $475.0 million, as of
June 30, 2024. The Company's total
net leverage (as defined in the Company's credit facility) remained
within its target total net leverage range of 2.0x to 2.5x,
improving to 2.1x as of June 30,
2024, compared to 2.3x as of June 30,
2023. Total liquidity as of June 30,
2024 was $304.1 million, which
is defined as Cash and cash equivalents of $29.1 million and revolver capacity of
$275.0 million.
The Company continues to execute on its capital allocation
strategy and year-to-date has repurchased 0.8 million shares of
common stock for $14.4 million. The
Company's cumulative repurchases have been $95 million since 2022, with $105 million remaining under its current
repurchase authorization. In recognition of the Company's
commitment to returning capital to shareholders, it is now
targeting 50% of second half free cash flow for share
repurchases.
"We demonstrated robust operating leverage and free cash flow
generation in the second quarter. Despite revisions to our revenue
outlook, our business is strong and our platform advantage is
clear. We intend to return 50% of second half free cash flow to
shareholders through share repurchases, reflecting strong
conviction in our long-term growth strategy while reinforcing our
disciplined and thoughtful approach to capital allocation," said
Sonia Jain, Chief Financial Officer
of Cars Commerce.
Third Quarter and 2024 Outlook
Third quarter revenue is expected to be between $178.0 million and $181.0
million, representing year-over-year growth of 2% to 4%.
Dealer revenue is expected to grow year-over-year, reflecting
greater adoption of the Cars Commerce suite of products, including
D2C. Dealer revenue assumptions also include the disruptive impact
to June and July sales and product launches from the industry-wide
CDK cyber incident, as well as lower than expected AccuTrade
Connected subscriptions. OEM and National revenue is expected to
grow year-over-year, reflecting increased OEM demand for marketing
and advertising solutions to raise consumer awareness amid growing
vehicle inventory levels and new model launches.
Adjusted EBITDA margin for the third quarter is expected to be
between 26.5% and 28.5%. This range reflects third quarter revenue
guidance and continuing investments in support of product-led
growth.
The Company is revising its fiscal year 2024 revenue growth
outlook to a range of 4.5% to 5.5%, compared to the previous range
of 6.0% to 8.0% that was initially provided in its earnings release
on February 22, 2024. This updated
range reflects year-to-date performance and current business
trends, including a slower anticipated pace of subscription
adoption for the AccuTrade Connected product, and negative impact
from delayed subscription revenues and product launches following
the industry-wide CDK cyber incident.
For fiscal year 2024, the Company is reaffirming Adjusted EBITDA
margin outlook of 28.0% to 30.0%, and expects disciplined cost
management to continue delivering strong operating leverage for the
remainder of the year.
Q2 2024 Earnings Call
As previously announced, management will hold a conference call
and webcast today at 8:00 a.m. CT.
This webcast may be accessed at the Cars Commerce Investor
Relations website, investor.cars.com. An archive of the webcast
will be available at investor.cars.com following the conclusion of
the call.
About Cars Commerce
Cars Commerce is an
audience-driven technology company empowering the automotive
industry. The Company simplifies everything about car buying and
selling with powerful products, solutions and AI-driven
technologies that span pretail, retail and post-sale activities –
enabling more efficient and profitable retail operations. The Cars
Commerce platform is organized around four industry-leading brands:
the flagship automotive marketplace and dealer reputation site
Cars.com, award-winning technology and digital retail technology
and marketing services from Dealer Inspire, essential trade-in and
appraisal technology from AccuTrade, and exclusive in-market media
solutions from the Cars Commerce Media Network. Learn more at
www.carscommerce.inc.
Non-GAAP Financial Measures
This earnings release discusses Adjusted EBITDA, Adjusted EBITDA
margin, Adjusted net income, Free Cash Flow and Adjusted Operating
Expenses. These financial measures are not prepared in accordance
with generally accepted accounting principles in the United States ("GAAP"). These financial
measures are presented as supplemental measures of operating
performance because the Company believes they provide meaningful
information regarding the Company's performance and provide a basis
to compare operating results between periods. In addition, the
Company uses Adjusted EBITDA as a measure for determining incentive
compensation targets. Adjusted EBITDA also is used as a performance
measure under the Company's credit agreement and includes
adjustments such as the items defined below and other further
adjustments, which are defined in the credit agreement. These
non-GAAP financial measures are frequently used by the Company's
lenders, securities analysts, investors and other interested
parties to evaluate companies in the Company's industry.
While a reconciliation of non-GAAP measures to corresponding
GAAP measures is not available on a forward-looking basis without
unreasonable effort due to, as applicable, the timing, amount,
valuation and number of future employee equity awards and the
uncertainty relating to the timing, frequency, and effect of
acquisitions and the significance of the resulting
transaction-related expenses, the Company has provided a
reconciliation of non-GAAP financial measures to their most
directly comparable financial measure prepared in accordance with
GAAP in this earnings release, see "Non-GAAP Reconciliations"
below.
Other companies may define or calculate these measures
differently, limiting their usefulness as comparative measures.
Because of these limitations, non-GAAP financial measures should
not be considered in isolation or as substitutes for performance
measures calculated in accordance with GAAP. Definitions of these
non-GAAP financial measures and reconciliations to the most
directly comparable GAAP financial measures are presented in the
tables below.
The Company defines Adjusted EBITDA as net income (loss) before
(1) interest expense, net, (2) income tax (benefit) expense, (3)
depreciation, (4) amortization of intangible assets, (5)
stock-based compensation expense, (6) unrealized mark-to-market
adjustments and cash transactions related to derivative
instruments, (7) unrealized foreign currency exchange gains and
losses, and (8) certain other items, such as transaction-related
items, severance, transformation and other exit costs and write-off
and impairments of goodwill, intangible assets and other long-lived
assets.
Transaction-related items result from actual or potential
transactions such as business combinations, mergers, acquisitions,
dispositions, spin-offs, financing transactions, and other
strategic transactions, including, without limitation, (1)
transaction-related bonuses and (2) expenses for advisors and
representatives such as investment bankers, consultants, attorneys
and accounting firms. Transaction-related items may also include,
without limitation, transition and integration costs such as
retention bonuses and acquisition-related milestone payments to
acquired employees, consulting, compensation and other incremental
costs associated with integration projects, fair value changes to
contingent considerations and amortization of deferred revenue
related to the AccuTrade acquisition.
The Company defines Adjusted Net Income as GAAP net income
(loss) excluding, net of their related tax effects: (1)
amortization of intangible assets, (2) stock-based compensation
expense, (3) unrealized mark-to-market adjustments and cash
transactions related to derivative instruments, (4) unrealized
foreign currency exchange gains and losses, and (5) certain other
items, such as transaction-related costs, severance, transformation
and other exit costs and write-off and impairments of goodwill,
intangible assets and other long-lived assets.
The Company defines Free Cash Flow as net cash provided by
operating activities less capital expenditures, including purchases
of property and equipment and capitalization of internally
developed technology.
The Company defines Adjusted Operating Expenses as total
operating expenses adjusted to exclude stock-based compensation,
write-off and impairments of goodwill, intangible assets,
long-lived assets, severance, transformation and other exit costs
and transaction-related items.
Key Metric Definitions
Average Monthly Unique Visitors ("UVs") and Traffic ("Visits").
The Company defines UVs in a given month as the number of distinct
visitors that engage with its platform during that month. Visitors
are identified when a user first visits an individual Cars.com
property on an individual device/browser combination or installs
one of its mobile apps on an individual device. If a visitor
accesses more than one of its web properties or apps or uses more
than one device or browser, each of those unique
property/browser/app/device combinations counts toward the number
of UVs. Traffic is defined as the number of visits to Cars.com
desktop and mobile properties (responsive sites and mobile apps).
The Company measured UVs and Traffic via Adobe Analytics through
the year ended December 31, 2023. As
of January 1, 2024, the Company now
measures UVs and Traffic via RudderStack, which better aligns to
the Company's product and technology platform and provides improved
visibility into its UVs and Traffic. Prior period UVs and Traffic
information has not been recast, as it is impracticable to do so.
These metrics do not include traffic to Dealer Inspire or D2C Media
websites.
Monthly Average Revenue Per Dealer ("ARPD"). The Company
believes that its ability to grow ARPD is an indicator of the value
proposition of its platform. The Company defines ARPD as Dealer
revenue, excluding digital advertising services, during the period
divided by the monthly average number of Dealer Customers during
the same period. Beginning December 31,
2023, this key operating metric includes D2C Media.
Dealer Customers. Dealer Customers represent dealerships using
our products as of the end of each reporting period. Each physical
or virtual dealership location is counted separately, whether it is
a single-location proprietorship or part of a large, consolidated
dealer group. Multi-franchise dealerships at a single location are
counted as one dealer. Beginning December
31, 2023, this key operating metric includes D2C Media.
Forward-Looking Statements
This press release contains "forward-looking statements" within
the meaning of the federal securities laws. All statements other
than statements of historical facts are forward-looking statements.
These statements often use words such as "believe," "expect,"
"project," "anticipate," "outlook," "intend," "strategy," "plan,"
"estimate," "target," "seek," "will," "may," "would," "should,"
"could," "forecasts," "mission," "strive," "more," "goal" or
similar expressions. Forward-looking statements are based on our
current expectations, beliefs, strategies, estimates, projections
and assumptions, experience in the industry as well as our
perceptions of historical trends, current conditions, expected
future developments, and other factors we think are appropriate.
Such forward-looking statements are based on estimates and
assumptions that, while considered reasonable by Cars Commerce and
its management based on their knowledge and understanding of the
business and industry, are inherently uncertain. While Cars
Commerce and its management make such statements in good faith and
believe such judgments are reasonable, you should understand that
these statements are not guarantees of future strategic action,
performance or results. Our actual results, performance,
achievements, strategic actions or prospects could differ
materially from those expressed or implied by these forward-looking
statements. Given these uncertainties, you should not rely on
forward-looking statements in making investment decisions. When we
make comparisons of results between current and prior periods, we
do not intend to express any future trends, or indications of
future performance, unless expressed as such, and you should view
such comparisons as historical data. Whether or not any such
forward-looking statement is in fact achieved will depend on future
events, some of which are beyond our control.
Forward-looking statements are subject to a number of risks,
uncertainties and other important factors, many of which are beyond
our control, that could cause our actual results and strategic
actions to differ materially from those expressed in the
forward-looking statements contained in this press release. For a
detailed discussion of many of these and other risks and
uncertainties, see "Part I, Item 1A., Risk Factors" and "Part II,
Item 7., Management's Discussion and Analysis of Financial
Condition and Results of Operations" in our Annual Report on Form
10-K for the year ended December 31,
2023, as filed with the Securities and Exchange Commission
("SEC") on February 22, 2024 and our
other filings filed with the SEC and available on our website at
investor.cars.com or via EDGAR at www.sec.gov.
You should evaluate all forward-looking statements made in this
press release in the context of these risks and uncertainties. The
forward-looking statements contained in this press release are
based only on information currently available to us and speak only
as of the date of this press release. We undertake no obligation,
other than as may be required by law, to update or revise any
forward-looking or cautionary statements to reflect changes in
assumptions, the occurrence of events, unanticipated or otherwise,
or changes in future operating results over time or otherwise. The
forward-looking statements in this report are intended to be
subject to the safe harbor protection provided by the federal
securities laws.
Cars Commerce Investor Relations Contact:
Katherine Chen
ir@carscommerce.inc
408.768.6847
Cars Commerce Media Contact:
Marita Thomas
mthomas@carscommerce.inc
312.601.5692
Cars.com
Inc.
|
Consolidated
Statements of Income
|
(In thousands,
except per share data)
|
(Unaudited)
|
|
|
|
|
|
|
|
Three Months Ended
June 30,
|
|
Six Months Ended
June 30,
|
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
Revenue:
|
|
|
|
|
|
|
|
|
Dealer
|
|
$
159,843
|
|
$
153,309
|
|
$
321,658
|
|
$
303,152
|
OEM and
National
|
|
15,828
|
|
12,402
|
|
31,135
|
|
25,945
|
Other
|
|
3,223
|
|
2,465
|
|
6,277
|
|
6,147
|
Total
revenue
|
|
178,894
|
|
168,176
|
|
359,070
|
|
335,244
|
Operating
expenses:
|
|
|
|
|
|
|
|
|
Cost of revenue
and operations
|
|
31,030
|
|
30,415
|
|
60,992
|
|
60,210
|
Product and
technology
|
|
27,583
|
|
24,956
|
|
55,668
|
|
49,057
|
Marketing and
sales
|
|
60,213
|
|
58,153
|
|
119,376
|
|
116,450
|
General and
administrative
|
|
22,980
|
|
17,649
|
|
45,837
|
|
35,953
|
Depreciation and
amortization
|
|
27,571
|
|
24,669
|
|
54,936
|
|
48,711
|
Total operating
expenses
|
|
169,377
|
|
155,842
|
|
336,809
|
|
310,381
|
Operating income
|
|
9,517
|
|
12,334
|
|
22,261
|
|
24,863
|
Nonoperating
expenses:
|
|
|
|
|
|
|
|
|
Interest
expense, net
|
|
(8,109)
|
|
(8,150)
|
|
(16,430)
|
|
(16,394)
|
Other income
(expense), net
|
|
14,990
|
|
(3,133)
|
|
11,387
|
|
5,106
|
Total
nonoperating income (expense), net
|
|
6,881
|
|
(11,283)
|
|
(5,043)
|
|
(11,288)
|
Income before
income taxes
|
|
16,398
|
|
1,051
|
|
17,218
|
|
13,575
|
Income tax
expense (benefit)
|
|
5,017
|
|
(93,075)
|
|
5,053
|
|
(92,030)
|
Net income
|
|
$
11,381
|
|
$
94,126
|
|
$
12,165
|
|
$
105,605
|
Weighted-average
common shares outstanding:
|
|
|
|
|
|
|
|
|
Basic
|
|
66,534
|
|
66,762
|
|
66,426
|
|
66,646
|
Diluted
|
|
67,821
|
|
68,493
|
|
67,514
|
|
68,118
|
Earnings per
share:
|
|
|
|
|
|
|
|
|
Basic
|
|
$
0.17
|
|
$
1.41
|
|
$
0.18
|
|
$
1.58
|
Diluted
|
|
0.17
|
|
1.37
|
|
0.18
|
|
1.55
|
Cars.com
Inc.
|
Consolidated Balance
Sheets
|
(In thousands,
except per share data)
|
|
|
|
|
|
|
|
June 30,
2024
|
|
December 31,
2023
|
|
|
(unaudited)
|
|
|
Assets:
|
|
|
|
|
Current
assets:
|
|
|
|
|
Cash and cash
equivalents
|
|
$
29,071
|
|
$
39,198
|
Accounts receivable,
net
|
|
128,532
|
|
125,373
|
Prepaid
expenses
|
|
10,135
|
|
12,553
|
Other current
assets
|
|
10,321
|
|
1,314
|
Total current
assets
|
|
178,059
|
|
178,438
|
Property and equipment,
net
|
|
42,978
|
|
43,853
|
Goodwill
|
|
145,360
|
|
147,058
|
Intangible assets,
net
|
|
625,700
|
|
669,167
|
Deferred tax assets,
net
|
|
105,228
|
|
112,953
|
Investments and other
assets, net
|
|
23,217
|
|
20,980
|
Total assets
|
|
$
1,120,542
|
|
$
1,172,449
|
Liabilities and
stockholders' equity:
|
|
|
|
|
Current
liabilities:
|
|
|
|
|
Accounts
payable
|
|
$
29,570
|
|
$
22,259
|
Accrued
compensation
|
|
22,703
|
|
31,669
|
Current portion of
long-term debt, net
|
|
—
|
|
23,129
|
Other accrued
liabilities
|
|
64,312
|
|
68,691
|
Total current
liabilities
|
|
116,585
|
|
145,748
|
Noncurrent
liabilities:
|
|
|
|
|
Long-term debt,
net
|
|
469,670
|
|
460,119
|
Deferred tax
liabilities, net
|
|
8,222
|
|
8,757
|
Other noncurrent
liabilities
|
|
29,174
|
|
65,717
|
Total noncurrent
liabilities
|
|
507,066
|
|
534,593
|
Total
liabilities
|
|
623,651
|
|
680,341
|
Commitments and
contingencies
|
|
|
|
|
Stockholders'
equity:
|
|
|
|
|
Preferred Stock at par,
$0.01 par value; 5,000 shares authorized; no shares
issued and outstanding as of June 30, 2024 and
December 31, 2023, respectively
|
|
—
|
|
—
|
Common Stock at par,
$0.01 par value; 300,000 shares authorized; 66,169 and
65,929 shares issued and outstanding as of June 30,
2024 and
December 31, 2023, respectively
|
|
662
|
|
659
|
Additional paid-in
capital
|
|
1,493,923
|
|
1,500,232
|
Accumulated
deficit
|
|
(997,569)
|
|
(1,009,734)
|
Accumulated other
comprehensive (loss) income
|
|
(125)
|
|
951
|
Total stockholders'
equity
|
|
496,891
|
|
492,108
|
Total liabilities and
stockholders' equity
|
|
$
1,120,542
|
|
$
1,172,449
|
Cars.com
Inc.
|
Consolidated
Statements of Cash Flows
|
(In
thousands)
|
(Unaudited)
|
|
|
|
|
|
|
|
Six Months Ended
June 30,
|
|
|
2024
|
|
2023
|
Cash flows from
operating activities:
|
|
|
|
|
Net income
|
|
$
12,165
|
|
$
105,605
|
Adjustments to
reconcile Net income to Net cash provided by operating
activities:
|
|
|
|
|
Depreciation
|
|
12,722
|
|
10,394
|
Amortization of
intangible assets
|
|
42,214
|
|
38,317
|
Changes in fair value
of contingent consideration
|
|
(12,834)
|
|
(5,182)
|
Stock-based
compensation
|
|
15,541
|
|
13,520
|
Deferred income
taxes
|
|
7,798
|
|
(92,587)
|
Provision for doubtful
accounts
|
|
1,753
|
|
1,319
|
Amortization of debt
issuance costs
|
|
1,289
|
|
1,549
|
Unrealized loss on
foreign currency denominated transactions
|
|
1,480
|
|
—
|
Amortization of
deferred revenue related to AccuTrade acquisition
|
|
—
|
|
(883)
|
Other, net
|
|
578
|
|
330
|
Changes in operating
assets and liabilities:
|
|
|
|
|
Accounts
receivable
|
|
(5,090)
|
|
(4,626)
|
Prepaid expenses and
other assets
|
|
(6,869)
|
|
(8,065)
|
Accounts
payable
|
|
7,282
|
|
1,658
|
Accrued
compensation
|
|
(8,834)
|
|
(2,973)
|
Other
liabilities
|
|
(473)
|
|
(2,194)
|
Net cash provided by
operating activities
|
|
68,722
|
|
56,182
|
Cash flows from
investing activities:
|
|
|
|
|
Payments for acquisitions,
net of cash acquired
|
|
(218)
|
|
-
|
Capitalization of internally
developed technology
|
|
(11,176)
|
|
(10,061)
|
Purchase of property and
equipment
|
|
(1,099)
|
|
(508)
|
Net cash used in
investing activities
|
|
(12,493)
|
|
(10,569)
|
Cash flows from
financing activities:
|
|
|
|
|
Payments of Revolving Loan
borrowings and long-term debt
|
|
(15,000)
|
|
(22,500)
|
Payments for stock-based
compensation plans, net
|
|
(7,557)
|
|
(9,069)
|
Repurchases of common
stock
|
|
(14,362)
|
|
(17,154)
|
Payments of contingent
consideration
|
|
(27,435)
|
|
—
|
Payments of debt issuance
costs and other fees
|
|
(1,869)
|
|
—
|
Net cash used in
financing activities
|
|
(66,223)
|
|
(48,723)
|
Effect of exchange rate
changes on Cash and cash equivalents
|
|
(133)
|
|
—
|
Net decrease in Cash
and cash equivalents
|
|
(10,127)
|
|
(3,110)
|
Cash and cash
equivalents at beginning of period
|
|
39,198
|
|
31,715
|
Cash and cash
equivalents at end of period
|
|
$
29,071
|
|
$
28,605
|
Supplemental cash
flow information:
|
|
|
|
|
Cash paid for income
taxes
|
|
$
4,639
|
|
$
12,282
|
Cash paid for
interest
|
|
16,893
|
|
15,541
|
Cars.com
Inc.
|
Non-GAAP
Reconciliations
|
(In
thousands)
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
June 30,
|
|
Six Months Ended
June 30,
|
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
Reconciliation of
Net income to Adjusted EBITDA
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
$
11,381
|
|
$
94,126
|
|
$
12,165
|
|
$
105,605
|
Interest expense,
net
|
|
8,109
|
|
8,150
|
|
16,430
|
|
16,394
|
Income tax
expense
|
|
5,017
|
|
(93,075)
|
|
5,053
|
|
(92,030)
|
Depreciation and
amortization
|
|
27,571
|
|
24,669
|
|
54,936
|
|
48,711
|
Stock-based
compensation, including related payroll tax expense
|
|
8,813
|
|
7,720
|
|
16,763
|
|
14,672
|
Transaction-related and
other one-time items
|
|
(10,853)
|
|
4,059
|
|
(3,684)
|
|
(3,366)
|
Non-operating foreign
exchange expense
|
|
387
|
|
—
|
|
1,435
|
|
—
|
Adjusted
EBITDA
|
|
$
50,425
|
|
$
45,649
|
|
$
103,098
|
|
$
89,986
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
June 30,
|
|
Six Months Ended
June 30,
|
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
Reconciliation of
Net income to Adjusted Net income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
$
11,381
|
|
$
94,126
|
|
$
12,165
|
|
$
105,605
|
Stock-based
compensation, including related payroll tax expense
|
|
8,813
|
|
7,720
|
|
16,763
|
|
14,672
|
Amortization of
intangible assets
|
|
21,209
|
|
19,159
|
|
42,214
|
|
38,317
|
Transaction-related
items
|
|
(12,668)
|
|
3,203
|
|
(6,525)
|
|
(5,574)
|
Non-operating foreign
exchange expense
|
|
387
|
|
—
|
|
1,435
|
|
—
|
Other one-time
items
|
|
1,815
|
|
856
|
|
2,841
|
|
2,208
|
Valuation
allowance
|
|
—
|
|
(94,851)
|
|
—
|
|
(94,137)
|
Income tax impact of
adjustments
|
|
(4,889)
|
|
(7,735)
|
|
(14,182)
|
|
(12,406)
|
Adjusted net
income
|
|
$
26,048
|
|
$
22,478
|
|
$
54,711
|
|
$
48,685
|
|
|
|
|
|
|
|
|
|
Adjusted net income per
share, diluted
|
|
$
0.38
|
|
$
0.33
|
|
$
0.81
|
|
$
0.71
|
Weighted-average common
shares outstanding, diluted
|
|
67,821
|
|
68,493
|
|
67,514
|
|
68,118
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
June 30,
|
|
Six Months Ended
June 30,
|
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
Reconciliation of
Net cash provided by operating activities to Free cash
flow
|
|
|
|
|
|
|
|
|
|
Net cash provided by
operating activities
|
|
$
35,254
|
|
$
28,041
|
|
$
68,722
|
|
$
56,182
|
Capitalization of
internally developed technology
|
|
(5,871)
|
|
(4,889)
|
|
(11,176)
|
|
(10,061)
|
Purchase of property
and equipment
|
|
(391)
|
|
(309)
|
|
(1,099)
|
|
(508)
|
Free cash
flow
|
|
$
28,992
|
|
$
22,843
|
|
$
56,447
|
|
$
45,613
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of
Operating expenses to Adjusted operating expenses for the Three
Months Ended June 30, 2024:
|
|
|
|
|
|
|
|
|
|
|
|
As
Reported
|
|
Adjustments
(1)
|
|
Stock-Based
Compensation
|
|
As
Adjusted
|
Cost of revenue and
operations
|
|
$
31,030
|
|
$
—
|
|
$
(229)
|
|
$
30,801
|
Product and
technology
|
|
27,583
|
|
—
|
|
(3,009)
|
|
24,574
|
Marketing and
sales
|
|
60,213
|
|
(44)
|
|
(1,672)
|
|
58,497
|
General and
administrative
|
|
22,980
|
|
(4,480)
|
|
(3,903)
|
|
14,597
|
Depreciation and
amortization
|
|
27,571
|
|
—
|
|
—
|
|
27,571
|
Total operating
expenses
|
|
$
169,377
|
|
$
(4,524)
|
|
$
(8,813)
|
|
$
156,040
|
|
|
|
|
|
|
|
|
|
Total nonoperating
expense, net
|
|
$
6,881
|
|
$
(14,990)
|
|
$
—
|
|
$
(8,109)
|
|
|
|
|
|
|
|
|
|
(1) Includes
transaction related items, unrealized gain/loss on foreign currency
denominated transactions, severance, transformation and other exit
costs, and write-off of long-lived assets and other.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of
Operating expenses to Adjusted operating expenses for the Three
Months Ended June 30, 2023:
|
|
|
|
|
|
|
|
|
|
|
|
As
Reported
|
|
Adjustments
(1)
|
|
Stock-Based
Compensation
|
|
As
Adjusted
|
Cost of revenue and
operations
|
|
$
30,415
|
|
$
—
|
|
$
(443)
|
|
$
29,972
|
Product and
technology
|
|
24,956
|
|
—
|
|
(2,372)
|
|
22,584
|
Marketing and
sales
|
|
58,153
|
|
—
|
|
(1,531)
|
|
56,622
|
General and
administrative
|
|
17,649
|
|
(982)
|
|
(3,374)
|
|
13,293
|
Depreciation and
amortization
|
|
24,669
|
|
—
|
|
—
|
|
24,669
|
Total operating
expenses
|
|
$
155,842
|
|
$
(982)
|
|
$
(7,720)
|
|
$
147,140
|
|
|
|
|
|
|
|
|
|
Total nonoperating
expense, net
|
|
$
(11,283)
|
|
$
3,077
|
|
$
—
|
|
$
(8,206)
|
|
|
|
|
|
|
|
|
|
(1) Includes
transaction related items, severance, transformation and other exit
costs, and write-off of long-lived assets and other.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of
Operating expenses to Adjusted operating expenses for the Six
Months Ended June 30, 2024:
|
|
|
|
|
|
|
|
|
|
|
|
As
Reported
|
|
Adjustments
(1)
|
|
Stock-Based
Compensation
|
|
As
Adjusted
|
Cost of revenue and
operations
|
|
$
60,992
|
|
$
—
|
|
$
(558)
|
|
$
60,434
|
Product and
technology
|
|
55,668
|
|
—
|
|
(5,790)
|
|
49,878
|
Marketing and
sales
|
|
119,376
|
|
(88)
|
|
(2,893)
|
|
116,395
|
General and
administrative
|
|
45,837
|
|
(9,051)
|
|
(7,522)
|
|
29,264
|
Depreciation and
amortization
|
|
54,936
|
|
—
|
|
—
|
|
54,936
|
Total operating
expenses
|
|
$
336,809
|
|
$
(9,139)
|
|
$
(16,763)
|
|
$
310,907
|
|
|
|
|
|
|
|
|
|
Total nonoperating
expense, net
|
|
$
(5,043)
|
|
$
(11,388)
|
|
$
—
|
|
$
(16,431)
|
|
|
|
|
|
|
|
|
|
(1) Includes
transaction related items, unrealized gain/loss on foreign currency
denominated transactions, severance, transformation and other exit
costs, and write-off of long-lived assets and other.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of
Operating expenses to Adjusted operating expenses for the Six
Months Ended June 30, 2023:
|
|
|
|
|
|
|
|
|
|
|
|
As
Reported
|
|
Adjustments
(1)
|
|
Stock-Based
Compensation
|
|
As
Adjusted
|
Cost of revenue and
operations
|
|
$
60,210
|
|
$
—
|
|
$
(750)
|
|
$
59,460
|
Product and
technology
|
|
49,057
|
|
—
|
|
(4,429)
|
|
44,628
|
Marketing and
sales
|
|
116,450
|
|
—
|
|
(2,964)
|
|
113,486
|
General and
administrative
|
|
35,953
|
|
(2,899)
|
|
(6,529)
|
|
26,525
|
Depreciation and
amortization
|
|
48,711
|
|
—
|
|
—
|
|
48,711
|
Total operating
expenses
|
|
$
310,381
|
|
$
(2,899)
|
|
$
(14,672)
|
|
$
292,810
|
|
|
|
|
|
|
|
|
|
Total nonoperating
expense, net
|
|
$
(11,288)
|
|
$
(5,182)
|
|
$
—
|
|
$
(16,470)
|
|
|
|
|
|
|
|
|
|
(1) Includes
transaction related items, severance, transformation and other exit
costs, and write-off of long-lived assets and other.
|
View original content to download
multimedia:https://www.prnewswire.com/news-releases/carscom-reports-second-quarter-2024-results-302217563.html
SOURCE Cars Commerce