News

Cars.com Reports Second Quarter 2019 Results

Growth in Direct Marketplace Dealer Customers in both May and June

Double-Digit Audience Growth Continues, Driven by Organic Traffic Momentum

Full Conversion of Remaining Affiliate Markets Ahead of Schedule

2019 Outlook Revised

CHICAGO, Aug. 5, 2019 /PRNewswire/ -- Cars.com Inc. (NYSE: CARS) ("Cars.com" or the "Company"), a leading digital marketplace and solutions provider for the automotive industry, today released its financial results for the quarter ended June 30, 2019.

Q2 Financial Highlights

  • Revenue of $148.2 million, down $20.3 million, or 12%, year-over-year
  • Net loss of ($6.0) million, or ($0.09) per diluted share, compared to net income of $12.7 million, or $0.18 per diluted share in the prior year
  • Adjusted net income of $20.0 million, or $0.30 per diluted share, compared to adjusted net income of $34.3 million, or $0.48 per diluted share, in the prior year
  • Adjusted EBITDA of $43.5 million, or 29% of revenue, down $13.8 million year-over-year
  • Net cash provided by operating activities of $50.8 million for the six months ended June 30, 2019, with free cash flow of $41.4 million

Q2 Key Metrics and Highlights

  • Average monthly unique visitors of 21.6 million, up 13% year-over-year
  • Traffic (visits) of 130.6 million, up 16% year-over-year
  • Continued strength in SEO, which was up 51% year-over-year
  • Mobile traffic was 71% of total traffic, compared to 67% in the second quarter of 2018
  • Dealer customers of 18,891 as of June 30, 2019, compared with 19,300 as of March 31, 2019, due to softness in April; direct marketplace dealer customers grew in May and June
  • Direct monthly average revenue per dealer ("ARPD") was $2,052, down 2% year-over-year excluding revenue from dealer websites and related digital solutions from Dealer Inspire; when revenue from dealer websites and related digital solutions is included, ARPD was $2,163 for the second quarter of 2019.

Operational Highlights

  • Negotiated agreements to fully convert affiliate markets one year ahead of schedule. All dealer customers served by the Cars.com direct sales force by the fourth quarter of 2019:
    • Gannett, TEGNA and Belo markets convert by the start of the fourth quarter
    • Approximately $9 million of revenue is anticipated from these conversions with a modestly negative impact on cash flow expected in 2019, due to the incremental sales positions and payments required to accelerate the conversions
  • Execution of sales strategy generating positive results on dealer count:
    • Direct dealers added in May were at their highest since June 2018
    • Direct dealer cancellations improved sequentially throughout the second quarter with June representing the lowest of the previous 13 months
  • Strong Dealer Inspire revenue growth of 31% year-over-year

"Our strategy is yielding results across multiple metrics including sustained growth in overall site traffic, SEO traffic, leads and important dealer metrics which reinforce confidence in our strategic priorities, execution and vision. While many trends are positive, continued reductions in OEM advertising and delayed OEM certifications that facilitate sales to thousands of franchise dealers on a preferred basis, have impacted our 2019 outlook," said Alex Vetter, President and Chief Executive Officer of Cars.com.  "We have taken action to convert the remaining affiliate markets one year ahead of schedule, which will benefit revenue in 2019. We are focused on executing our strategy to return to revenue growth and achieve double-digit Adjusted EBITDA growth in 2020."

Financial Results

Revenue for the second quarter of 2019 was $148.2 million, compared to $168.5 million in the prior year period. This reduction was primarily due to a decline in dealer count and a $7.9 million decline in National advertising resulting from a reduction in upfront commitments for 2019 and lower close rates from OEMs. These declines were offset in part by Dealer Inspire revenue growth, as well as the full quarter impact of uplift from affiliate conversions.

Total operating expenses for the second quarter of 2019 were $147.2 million, compared to $144.0 million for the prior year period. This increase was driven by a $6.1 million increase in non-recurring costs and a $3.0 million increase in depreciation and amortization, partially offset by operational efficiencies in product, technology and sales.

Net loss for the second quarter of 2019 was ($6.0) million, or ($0.09) per diluted share, compared to net income of $12.7 million, or $0.18 per diluted share, in the second quarter of 2018. Adjusted net income for the second quarter of 2019 was $20.0 million, or $0.30 per diluted share, compared to $34.3 million, or $0.48 per diluted share, in the second quarter of 2018.

Adjusted EBITDA for the second quarter of 2019 was $43.5 million, or 29% of revenue, compared to $57.3 million, or 34% of revenue, for the prior year period.

For the second quarter, average monthly unique visitor count grew 13% year-over-year, and total traffic grew 16% year-over-year supported by investments in product and marketing and sustained growth in SEO. Mobile traffic grew 23% year-over-year and accounted for 71% of total traffic compared to 67% in the prior year.

Dealer customers were 18,891 as of June 30, 2019, a decline of 2% compared to 19,300 dealer customers as of March 31, 2019. Direct dealer customers decreased by 307, primarily resulting from softness in April. Direct marketplace dealer customers grew modestly in May and June.

ARPD was $2,163 in the second quarter of 2019. ARPD excluding revenue from dealer websites and related digital solutions from Dealer Inspire was $2,052, down 2% year-over-year.

"We are on track to deliver more than $30 million of annualized cost efficiencies, driven largely by our sales and technology transformation initiatives," said Becky Sheehan, Chief Financial Officer of Cars.com. "Our team is focused on the launch and execution of several additional cost reduction actions and driving even further operational efficiencies."

Cash Flow and Balance Sheet

Net cash provided by operating activities for the six-month period ended June 30, 2019 was $50.8 million, compared to $70.6 million in the prior year. Free cash flow for the six-month period ended June 30, 2019 was $41.4 million, compared to $64.2 million in the same period last year. Cash flow was impacted in both periods by payments associated with the early conversion of affiliate markets.

Cash and cash equivalents was $9.5 million and debt outstanding was $680.0 million as of June 30, 2019. During the six-month period, the Company paid down $16.3 million of indebtedness. Net leverage at June 30, 2019 was 3.25x, calculated in accordance with the Company's credit agreement.

Outlook

The Company anticipates 2019 revenue declines between 6% and 9%, with Adjusted EBITDA margin between 27% and 29%. This outlook includes the conversion of all remaining affiliate markets by October 1, 2019.

2019 Annual Meeting of Stockholders

The Company's 2019 Annual Meeting of Stockholders will be held at 9:00 a.m. Central Time on October 30, 2019. The location of the 2019 Annual Meeting will be specified in the Company's proxy statement for the 2019 Annual Meeting. The nomination deadline and the deadline for submission of shareholder proposals for inclusion in the Company' proxy materials for the 2019 Annual Meeting have been set as 5:00 p.m. Central Time on August 15, 2019.

Q2 Earnings Call

As previously announced, management will hold a conference call and webcast today at 9:00 a.m. Central Time. This webcast may be accessed at investor.cars.com. A replay of the webcast and the slideshow will be available at this website following the conclusion of the call until August 19, 2019.

About Cars.com

Cars.com is a leading digital marketplace and solutions provider for the automotive industry that connects car shoppers with sellers. Launched in 1998 and headquartered in Chicago, the Company empowers shoppers with the data, resources and digital tools needed to make informed buying decisions and seamlessly connect with automotive retailers. In a rapidly changing market, Cars.com enables dealerships and OEMs with innovative technical solutions and data-driven intelligence to better reach and influence ready-to-buy shoppers, increase inventory turn and gain market share. In 2018, Cars.com acquired Dealer Inspire®, an innovative technology company building solutions that future-proof dealerships with more efficient operations, a faster and easier car buying process, and connected digital experiences that sell and service more vehicles.

Cars.com properties include DealerRater®, Dealer Inspire®, Auto.com™, PickupTrucks.com® and NewCars.com®. For more information, visit www.Cars.com

Non-GAAP Financial Measures

This earnings release discusses adjusted EBITDA, adjusted EBITDA margin, adjusted net income, adjusted net income per diluted share and free cash flow. These are not financial measures as defined by GAAP. These financial measures are presented as supplemental measures of operating performance because we believe they provide meaningful information regarding our performance and provide a basis to compare operating results between periods. In addition, we use 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 our lenders, securities analysts, investors and other interested parties to evaluate companies in our industry. For a reconciliation of the non-GAAP measures presented in this earnings release to their most directly comparable financial measure prepared in accordance with GAAP, see "Non-GAAP Reconciliations" below.

Other companies may define or calculate these measures differently, limiting their usefulness as comparative measures. Because of these limitations, these 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 (income), net, (2) income tax expense (benefit), (3) depreciation, (4) amortization of intangible assets, (5) stock-based compensation expense, plus (6) certain other items, such as transaction-related costs, costs associated with the stockholder activist campaign, severance, transformation and other exit costs and write-off and impairments of goodwill, intangible assets and other long-lived assets. Amortization of unfavorable contracts liability is not adjusted out of adjusted EBITDA.

The Company defines adjusted net income as net income (loss) excluding the after-tax impact of (1) amortization of intangible assets, (2) stock-based compensation expense, and (3) certain other items, such as transaction-related costs, costs associated with the stockholder activist campaign, severance, transformation and other exit costs and write-off and impairments of goodwill, intangible assets and other long-lived assets. Amortization of unfavorable contracts liability is not adjusted out of adjusted net income.

Transaction-related costs are certain expense items resulting 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 costs may also include, without limitation, transition and integration costs such as retention bonuses and acquisition-related milestone payments to acquired employees, in addition to consulting, compensation and other incremental costs associated with integration projects.

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 internal-use software and website development costs.

Key Metric Definitions

Traffic (Visits). Traffic is critical to our business. Traffic to the Cars.com network of websites and mobile apps provides value to our advertisers in terms of audience, awareness, consideration and conversion. In addition to tracking traffic volume and sources, we monitor activity on our properties, allowing us to innovate and refine our consumer-facing offerings. Traffic is defined as the number of visits to Cars.com desktop and mobile properties (responsive sites and mobile apps), using Adobe Analytics. Visits refers to the number of times visitors accessed Cars.com properties during the period, no matter how many visitors make up those visits. Traffic provides an indication of our consumer reach. Although our consumer reach does not directly result in revenue, we believe our ability to reach in-market car shoppers is attractive to our dealers and national advertisers.

Average Monthly Unique Visitors ("UVs"). Growth in unique visitors and consumer traffic to our network of websites and mobile apps increases the number of impressions, clicks, leads and other events we can monetize to generate revenue. We define UVs in a given month as the number of distinct visitors that engage with our 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 our mobile apps on an individual device. If an individual accesses more than one of our web properties or apps or uses more than one device or browser, each of those unique property/browser/app/device combinations counts towards the number of UVs. We measure UVs using Adobe Analytics.

Dealer Customers. Dealer Customers represent dealerships using our products as of the end of each reporting period. Each 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 June 30, 2018, this key operating metric includes Dealer Inspire customers.

Average Revenue Per Dealer ("ARPD"). We believe that our ability to grow ARPD is an indicator of the value proposition of our products. We define ARPD as Direct retail revenue during the period divided by the average number of direct Dealer Customers during the same period. Beginning the first quarter of 2019, this key operating metric includes dealer websites and related digital solutions. ARPD prior to the first quarter of 2019 has not been recast to include Dealer Inspire as it would be impracticable to do so.

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. Forward-looking statements include information concerning our business strategies, strategic alternatives review process, plans and objectives, market potential, outlook, trends, future financial performance, planned operational and product improvements, potential strategic transactions, liquidity and other matters and involve known and unknown risks that are difficult to predict. As a result, our actual financial results, performance, achievements, strategic actions or prospects may differ materially from those expressed or implied by these forward-looking statements. These statements often include words such as "believe," "expect," "project," "anticipate," "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, based on our 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 necessarily based upon estimates and assumptions that, while considered reasonable by the Company and its management based on their knowledge and understanding of the business and industry, are inherently uncertain. These statements are expressed in good faith and we believe these judgments are reasonable. However, you should understand that these statements are not guarantees of strategic action, performance or results. Our actual results and strategic actions could differ materially from those expressed in the forward-looking statements. Given these uncertainties, forward-looking statements should not be relied on in making investment decisions. Comparisons of results between current and prior periods are not intended to express any future trends, or indications of future performance, unless expressed as such, and should only be viewed 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, 2018, our subsequent Quarterly Reports on Form 10-Q, Current Reports on Form 8-K and our other filings with the Securities and Exchange Commission available on our website at investor.cars.com or via EDGAR at www.sec.gov. All forward-looking statements contained in this press release are qualified by these cautionary statements. You should evaluate all forward-looking statements made in this press release in the context of these risk 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 press release are intended to be subject to the safe harbor protection provided by the federal securities laws.

Cars.com Inc.

Consolidated Statements of (Loss) Income

(In thousands, except per share data)

(Unaudited)

                 
   

Three Months Ended June 30,

 

Six Months Ended June 30,

   

2019

 

2018

 

2019

 

2018

Revenue:

               

  Direct 

 

$                111,190

 

$                115,533

 

$                226,284

 

$                217,011

  National advertising 

 

19,296

 

27,230

 

39,591

 

54,048

  Other 

 

3,624

 

4,095

 

7,573

 

8,142

    Retail 

 

134,110

 

146,858

 

273,448

 

279,201

    Wholesale 

 

14,097

 

21,654

 

28,957

 

49,268

       Total revenue

 

148,207

 

168,512

 

302,405

 

328,469

Operating expenses:

               

  Cost of revenue and operations

 

24,319

 

22,500

 

49,898

 

40,485

  Product and technology

 

15,339

 

17,691

 

33,202

 

35,599

  Marketing and sales

 

53,740

 

58,936

 

114,083

 

124,343

  General and administrative

 

21,963

 

14,303

 

45,851

 

38,573

  Affiliate revenue share

 

2,176

 

3,813

 

4,630

 

7,096

  Depreciation and amortization

 

29,666

 

26,712

 

57,791

 

50,650

     Total operating expenses

 

147,203

 

143,955

 

305,455

 

296,746

        Operating income (loss)

 

1,004

 

24,557

 

(3,050)

 

31,723

Nonoperating (expense) income:

               

  Interest expense, net

 

(7,711)

 

(7,343)

 

(15,277)

 

(13,300)

  Other income, net

 

9

 

27

 

128

 

11

     Total nonoperating expense, net

 

(7,702)

 

(7,316)

 

(15,149)

 

(13,289)

       (Loss) income before income taxes

 

(6,698)

 

17,241

 

(18,199)

 

18,434

       Income tax (benefit) expense 

 

(672)

 

4,515

 

(3,142)

 

4,779

          Net (loss) income

 

$                  (6,026)

 

$                  12,726

 

$                (15,057)

 

$                  13,655

Weighted-average common shares outstanding:

               

Basic

 

66,779

 

71,119

 

67,181

 

71,531

Diluted

 

66,779

 

71,330

 

67,181

 

71,721

(Loss) earnings per share:

               

Basic

 

$                    (0.09)

 

$                      0.18

 

$                    (0.22)

 

$                      0.19

Diluted

 

(0.09)

 

0.18

 

(0.22)

 

0.19

 

Cars.com Inc.

Consolidated Balance Sheets

(In thousands, except per share data)

         
   

June 30, 2019

 

December 31, 2018

   

(unaudited)

   

Assets

       

Current assets:

       

Cash and cash equivalents

 

$                    9,539

 

$                  25,463

Accounts receivable, net

 

95,197

 

108,921

Prepaid expenses

 

7,916

 

9,264

Other current assets

 

192

 

10,289

Total current assets

 

112,844

 

153,937

Property and equipment, net

 

40,981

 

41,482

Goodwill

 

885,049

 

884,449

Intangible assets, net 

 

1,461,697

 

1,510,410

Investments and other assets

 

26,821

 

10,271

Total assets

 

$             2,527,392

 

$             2,600,549

Liabilities and stockholders' equity

       

Current liabilities:

       

Accounts payable

 

$                  13,466

 

$                  11,631

Accrued compensation

 

10,590

 

16,821

Unfavorable contracts liability

 

6,285

 

18,885

Current portion of long-term debt

 

32,495

 

26,853

Other accrued liabilities

 

49,682

 

36,520

Total current liabilities

 

112,518

 

110,710

Noncurrent liabilities:

       

Long-term debt

 

644,046

 

665,306

Deferred tax liability

 

159,656

 

177,916

Other noncurrent liabilities

 

42,024

 

19,694

Total noncurrent liabilities

 

845,726

 

862,916

Total liabilities

 

958,244

 

973,626

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, 2019 and December 31, 2018,
  respectively 

 

 

Common Stock at par, $0.01 par value; 300,000 shares authorized; 66,672
  and 68,262 shares issued and outstanding as of June 30, 2019 and
  December 31, 2018, respectively

 

667

 

683

Additional paid-in capital

 

1,513,852

 

1,508,001

Retained earnings

 

63,200

 

118,239

Accumulated other comprehensive loss

 

(8,571)

 

Total stockholders' equity

 

1,569,148

 

1,626,923

Total liabilities and stockholders' equity

 

$             2,527,392

 

$             2,600,549

 

Cars.com Inc.

Consolidated Statements of Cash Flows

(In thousands)

(Unaudited)

         
   

Six Months Ended June 30,

   

2019

 

2018

Cash flows from operating activities:

       

Net (loss) income

 

$                (15,057)

 

$                  13,655

Adjustments to reconcile Net (loss) income to Net cash provided by operating activities:

       

Depreciation

 

9,078

 

5,903

Amortization of intangible assets

 

48,713

 

44,747

Amortization of unfavorable contracts liability

 

(12,600)

 

(12,600)

Stock-based compensation expense

 

6,329

 

4,476

Deferred income taxes

 

(18,260)

 

3,145

Provision for doubtful accounts

 

2,165

 

2,164

Amortization of debt issuance costs

 

632

 

643

Other, net

 

495

 

500

Changes in operating assets and liabilities:

       

Accounts receivable

 

11,559

 

4,934

Prepaid expenses

 

1,348

 

(2,044)

Other current assets

 

10,225

 

(545)

Other assets

 

(16,550)

 

614

Accounts payable

 

1,909

 

(1,541)

Accrued compensation

 

(6,231)

 

(1,792)

Other accrued liabilities

 

10,301

 

10,088

Other noncurrent liabilities

 

16,699

 

(1,723)

Net cash provided by operating activities

 

50,755

 

70,624

Cash flows from investing activities:

       

     Purchase of property and equipment

 

(9,354)

 

(6,417)

     Payment for Acquisition, net

 

 

(156,968)

     Other, net

 

(599)

 

Net cash used in investing activities

 

(9,953)

 

(163,385)

Cash flows from financing activities:

       

     Proceeds from issuance of long-term debt

 

10,000

 

190,000

     Payments of long-term debt

 

(26,250)

 

(46,250)

     Stock-based compensation plans, net

 

(295)

 

(475)

     Repurchases of common stock

 

(40,000)

 

(50,000)

     Transactions with TEGNA, net

 

(181)

 

(2,683)

Net cash (used in) provided by financing activities

 

(56,726)

 

90,592

Net decrease in cash and cash equivalents

 

(15,924)

 

(2,169)

Cash and cash equivalents at beginning of period

 

25,463

 

20,563

Cash and cash equivalents at end of period

 

$                    9,539

 

$                  18,394

Supplemental cash flow information:

       

Cash paid for income taxes, net of refunds

 

$                         53

 

$                       293

Cash paid for interest

 

14,916

 

12,487

 

Cars.com Inc.

Non-GAAP Reconciliations

(In thousands, except per share data)

(Unaudited)

                 
   

Three Months Ended June 30,

 

Six Months Ended June 30,

   

2019

 

2018

 

2019

 

2018

Reconciliation of Net (loss) income to Adjusted EBITDA

             
                 

Net (loss) income

 

$                 (6,026)

 

$                 12,726

 

$               (15,057)

 

$                 13,655

Interest expense, net

 

7,711

 

7,343

 

15,277

 

13,300

Income tax (benefit) expense

 

(672)

 

4,515

 

(3,142)

 

4,779

Depreciation and amortization

 

29,666

 

26,712

 

57,791

 

50,650

Stock-based compensation expense

 

3,465

 

2,876

 

6,564

 

4,476

Costs associated with the stockholder activist
campaign

 

5,225

 

1,112

 

7,920

 

4,897

Severance, transformation and other exit costs

 

1,058

 

590

 

7,511

 

1,097

Transaction-related costs

 

2,579

 

1,026

 

4,623

 

11,133

Write-off of long-lived assets and other

 

529

 

401

 

640

 

361

Adjusted EBITDA*

 

$                 43,535

 

$                 57,301

 

$                 82,127

 

$               104,348

                 
                 

Reconciliation of Net (loss) income to Adjusted net income

           
                 

Net (loss) income

 

$                 (6,026)

 

$                 12,726

 

$               (15,057)

 

$                 13,655

Amortization of intangible assets

 

24,621

 

23,570

 

48,713

 

44,747

Stock-based compensation expense

 

3,465

 

2,876

 

6,564

 

4,476

Costs associated with the stockholder activist
campaign

 

5,225

 

1,112

 

7,920

 

4,897

Severance, transformation and other exit costs

 

1,058

 

590

 

7,511

 

1,097

Transaction-related costs

 

2,579

 

1,026

 

4,623

 

11,133

Write-off of long-lived assets and other

 

529

 

401

 

640

 

361

Tax impact of adjustments

 

(11,501)

 

(8,020)

 

(20,218)

 

(17,625)

Adjusted net income*

 

$                 19,950

 

$                 34,281

 

$                 40,696

 

$                 62,741

Adjusted net income per share, diluted

 

$                     0.30

 

$                     0.48

 

$                     0.60

 

$                     0.87

Weighted-average common shares outstanding,
diluted**

 

67,007

 

71,330

 

67,628

 

71,721

                 
                 

Reconciliation of Net cash provided by operating activities to Free cash flow

           
                 

Net cash provided by operating activities

 

$                 12,366

 

$                 43,963

 

$                 50,755

 

$                 70,624

Purchase of property and equipment

 

(5,991)

 

(3,904)

 

(9,354)

 

(6,417)

Free cash flow

 

$                   6,375

 

$                 40,059

 

$                 41,401

 

$                 64,207

                 
                 

* Amortization of unfavorable contracts liability is not adjusted out of Adjusted EBITDA or Adjusted net income.

** Weighted-average common shares outstanding, diluted, includes shares excluded from GAAP loss per share due to the net loss position for the three and
six months ended June 30, 2019.

 

Cars.com Inc.

Supplemental Information

(In thousands)

(Unaudited)

                 
                 

Expense category for the Three Months Ended June 30, 2019:

         
                 
   

As Reported

 

Adjustments (1)

 

Stock-Based
Compensation

 

As Adjusted

Cost of revenue and operations

 

$                  24,319

 

$                        —

 

$                       (80)

 

$                  24,239

Product and technology

 

15,339

 

 

(788)

 

14,551

Marketing and sales

 

53,740

 

 

(553)

 

53,187

General and administrative

 

21,963

 

(9,391)

 

(2,044)

 

10,528

Affiliate revenue share

 

2,176

 

 

 

2,176

Depreciation and amortization

 

29,666

 

 

 

29,666

Total operating expenses

 

$                147,203

 

$                  (9,391)

 

$                  (3,465)

 

$                134,347

                 

(1) Includes costs associated with the stockholder activist campaign, transaction-related costs, severance, transformation and other exit
costs, write-off of long-lived assets and other.

                 

Expense category for the Three Months Ended June 30, 2018:

         
                 
   

As Reported

 

Adjustments (1)

 

Stock-Based
Compensation

 

As Adjusted

Cost of revenue and operations

 

$                  22,500

 

$                        —

 

$                       (73)

 

$                  22,427

Product and technology

 

17,691

 

 

(550)

 

17,141

Marketing and sales

 

58,936

 

 

(471)

 

58,465

General and administrative

 

14,303

 

(3,129)

 

(1,782)

 

9,392

Affiliate revenue share

 

3,813

 

 

 

3,813

Depreciation and amortization

 

26,712

 

 

 

26,712

Total operating expenses

 

$                143,955

 

$                  (3,129)

 

$                  (2,876)

 

$                137,950

                 

(1) Includes costs associated with the stockholder activist campaign, transaction-related costs, severance, transformation and other exit
costs, write-off of long-lived assets and other.

                 

Expense category for the Six Months Ended June 30, 2019:

           
                 
   

As Reported

 

Adjustments (1)

 

Stock-Based
Compensation

 

As Adjusted

Cost of revenue and operations

 

$                  49,898

 

$                        —

 

$                     (147)

 

$                  49,751

Product and technology

 

33,202

 

 

(1,551)

 

31,651

Marketing and sales

 

114,083

 

 

(998)

 

113,085

General and administrative

 

45,851

 

(20,694)

 

(3,868)

 

21,289

Affiliate revenue share

 

4,630

 

 

 

4,630

Depreciation and amortization

 

57,791

 

 

 

57,791

Total operating expenses

 

$                305,455

 

$                (20,694)

 

$                  (6,564)

 

$                278,197

                 

(1) Includes costs associated with the stockholder activist campaign, severance, transformation and other exit costs, transaction-related
costs, write-off of long-lived assets and other.

                 

Expense category for the Six Months Ended June 30, 2018:

           
                 
   

As Reported

 

Adjustments (1)

 

Stock-Based
Compensation

 

As Adjusted

Cost of revenue and operations

 

$                  40,485

 

$                        —

 

$                       (99)

 

$                  40,386

Product and technology

 

35,599

 

 

(815)

 

34,784

Marketing and sales

 

124,343

 

 

(768)

 

123,575

General and administrative

 

38,573

 

(17,488)

 

(2,794)

 

18,291

Affiliate revenue share

 

7,096

 

 

 

7,096

Depreciation and amortization

 

50,650

 

 

 

50,650

Total operating expenses

 

$                296,746

 

$                (17,488)

 

$                  (4,476)

 

$                274,782

                 

(1) Includes transaction-related costs, costs associated with the stockholder activist campaign, severance, transformation and other exit
costs, write-off of long-lived assets and other.

 

SOURCE Cars.com Inc.