Q4 Revenue of $113.8 million, up 47%
Q4 Adjusted EBITDA of $38.5 million, up 46%
Q4 Adjusted EPS of $0.19, up 111%
NEW YORK--(BUSINESS WIRE)--Feb. 6, 2012--
Bankrate, Inc. (NYSE: RATE):
Reminder -- Conference Call and Webcast Today at 4:30 P.M. Eastern
Time
Interactive Dial-In: (888) 268-4176, Passcode 91774975. International
Callers Dial-In (617) 597-5493, Passcode 91774975 (10 minutes before the
call). Webcast: http://investor.bankrate.com/
Bankrate, Inc. (NYSE: RATE), today reported financial results for
the fourth quarter and full year ended December 31, 2011. Total revenue
for the fourth quarter was $113.8 million compared to $77.3 million in
the fourth quarter of 2010, an increase of 47%. The increase represents
organic growth, since the fourth quarter of 2010 included the full
quarterly financial results of the NetQuote and CreditCards.com
acquisitions (acquired in July and August of 2010, respectively).
Net income for the quarter was $14.0 million or $0.14 per fully diluted
share, compared to a loss of $4.8 million, or $0.05 per fully diluted
share in the fourth quarter of 2010. Earnings per fully diluted share,
excluding stock based compensation expense, IPO and deal related
expenses (“Adjusted EPS”), were $0.19 for the fourth quarter of 2011,
compared to Adjusted EPS of $0.09 for the fourth quarter of 2010,
representing an increase of 111%.
Adjusted earnings before interest, taxes, depreciation, and
amortization, excluding stock based compensation expense and IPO and
deal related expenses (“Adjusted EBITDA”), were $38.5 million in the
fourth quarter of 2011 compared to $26.4 million in the fourth quarter
of 2010, an increase of 46%.
Results for Twelve Months Ended December 31,
2011
Total revenue for the twelve months ended December 31, 2011 was $424.2
million compared to $220.6 million in the full year 2010, representing a
$203.6 million or 92% increase. On a pro forma basis (giving effect to
the acquisitions of NetQuote and CreditCards.com as if they had occurred
on January 1, 2010), total revenue for the full year 2011 was $123.3
million higher, representing an organic increase in revenue of 41%
compared to the full year 2010.
Net loss was $13.4 million or $0.14 per fully diluted share for the
twelve months ended December 31, 2011, compared to a loss of $21.4
million, or $0.30 per fully diluted share in 2010. Adjusted EPS were
$0.61 for the year, compared to pro forma Adjusted EPS of $0.31 in 2010,
representing an increase of 97%.
Adjusted EBITDA was $135.4 million for the twelve months ended December
31, 2011 compared to $71.3 million in 2010, an increase of 90%. Total
Adjusted EBITDA in 2011 was $42.5 million higher, representing an
increase of 46% over the pro forma $93.0 million reported in 2010.
“Our fourth quarter results were very strong with significant growth
across all of our verticals, which we believe is testament to our
position as a go-to source for consumers and advertisers in the online
personal finance space. We believe that our branded, content-rich,
destination sites continue to be a valuable resource for consumers,”
said Thomas R. Evans, President and CEO of Bankrate, Inc.
First Quarter and Full year 2012 Guidance
“We have started the year with solid growth in line with our
expectations. Although, our growth accelerated throughout 2011, we will
continue to be prudent in providing future guidance given the volatile
economic environment. Therefore, for the first quarter and for the full
year 2012, we are guiding towards overall top line growth in the mid-
20% range and EBITDA margins in the lower 30% range,” Mr. Evans stated.
Fourth Quarter 2011 Financial Highlights
-
Total revenue for the quarter was $113.8 million, an increase of 47%,
or $36.5 million from the $77.3 million in the same period last year.
-
Adjusted EBITDA of $38.5 million in the fourth quarter was 46% or
$12.1 million higher compared to the fourth quarter of 2010.
-
Display advertising or CPM revenue in the fourth quarter was 6% higher
compared to the same period last year.
-
Hyperlink or CPC revenue for the quarter was 123% higher compared to
the same period last year.
-
Lead generation revenue was 43% higher compared to the fourth quarter
2010.
-
At the end of the fourth quarter, the company’s leverage ratio was
1.4x (1.0x on a net debt basis) based on the company’s trailing twelve
month Adjusted EBITDA of $135.4 million compared to 1.6x at the end of
the third quarter of 2011.
-
On December 21st, Bankrate announced that it had
successfully completed the acquisition of substantially all of the
assets of InsWeb Corporation, relating to InsWeb’s insurance lead
generation and marketing business. The acquisition is expected to be
immediately accretive, and will complement Bankrate’s existing online
insurance lead generation business.
Full Year 2011 Highlights
-
Total revenue for the year 2011 of $424.2 million was 92% higher
compared to the prior year amount of $220.6 million, and on a pro
forma basis, revenues increased 41% vs. the pro forma 2010 revenue of
$300.1 million.
-
Adjusted EBITDA of $135.4 million in 2011 was 90% higher compared to
the prior year amount of $71.3 million, and was 46% higher vs. pro
forma 2010 EBITDA of $93.0 million.
-
The company launched numerous products and initiatives throughout
2011, including a new Rate Table Matrix, New Brokerage Tables & Stock
Ticker, a new Insurance Cost Per Click Platform, and Newly Designed
Money Market Account Tables.
February 6, 2012 Conference Call Interactive
Dial-In and Webcast Information:
To participate in the teleconference please call: (888) 286-4176,
passcode 91774975. International participants should dial: (617)
597-5493, passcode 91774975. Please access at least 10 minutes prior to
the time the conference is set to begin. A Webcast of this call can be
accessed at Bankrate’s Website: http://investor.bankrate.com/.
Replay Information:
A replay of the conference call will be available beginning February 6,
2012 at 6:30 p.m. ET / 3:30 p.m. PT through February 13, 2012 at 11:59
p.m. ET / 8:59 p.m. PT. To listen to the replay, call (888) 286-8010 and
enter the passcode: 54018417. International callers should dial (617)
801-6888 and enter the passcode: 54018417.
Non-GAAP Measures:
To supplement Bankrate’s financial statements presented in accordance
with generally accepted accounting principles (“GAAP”), Bankrate uses
non-GAAP measures of certain components of financial performance,
including EBITDA, Adjusted EBITDA, Adjusted EPS, which are adjusted from
results based on GAAP to exclude certain expenses, gains and losses.
These non-GAAP measures are provided to enhance investors’ overall
understanding of Bankrate’s current financial performance and its
prospects for the future. Specifically, Bankrate believes the non-GAAP
results provide useful information to both management and investors by
excluding certain expenses, gains and losses that may not be indicative
of its core operating results. In addition, because Bankrate has
historically reported certain non-GAAP results to investors, Bankrate
believes the inclusion of non-GAAP measures provides consistency in its
financial reporting. These measures should be considered in addition to
results prepared in accordance with GAAP, but should not be considered a
substitute for, or superior to, GAAP results. The non-GAAP measures
included in this press release have been reconciled to the nearest GAAP
measure in the financial tables below.
About Bankrate, Inc.
Bankrate is a leading publisher, aggregator and distributor of personal
finance content on the Internet. Bankrate provides consumers with
proprietary, fully researched, comprehensive, independent and objective
personal finance editorial content across multiple vertical categories
including mortgages, deposits, insurance, credit cards, and other
categories, such as retirement, automobile loans, and taxes. The
Bankrate network includes Bankrate.com, our flagship website, and other
owned and operated personal finance websites, including CreditCards.com,
Interest.com, Bankaholic.com, Mortgage-calc.com, CreditCardGuide.com,
Nationwide Card Services, InsuranceQuotes.com, CarInsuranceQuotes.com,
InsureMe, Bankrate.com.cn, CreditCards.ca, NetQuote.com, and CD.com.
Bankrate aggregates rate information from over 4,800 institutions on
more than 300 financial products. With coverage of nearly 600 local
markets in all 50 U.S. states, Bankrate generates over 172,000 distinct
rate tables capturing on average over three million pieces of
information daily. Bankrate develops and provides web services to over
75 co-branded websites with online partners, including some of the most
trusted and frequently visited personal finance sites on the Internet
such as Yahoo!, AOL, CNBC and Bloomberg. In addition, Bankrate licenses
editorial content to over 100 newspapers on a daily basis including The
Wall Street Journal, USA Today, The New York Times, The Los Angeles
Times and The Boston Globe.
Safe Harbor Statement Under the Private
Securities Litigation Reform Act of 1995:
Certain matters included in the discussion above may 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 of the Company and
members of our management team. Such forward-looking statements include,
without limitation, statements made with respect to future revenue,
revenue growth, market acceptance of our products, and profitability.
Investors and prospective investors are cautioned that any such
forward-looking statements are not guarantees of future performance and
involve risks and uncertainties, and that actual results may differ
materially from those contemplated by such forward-looking statements.
We derive many of our forward-looking statements from our operating
budgets and forecasts, which are based upon many detailed assumptions.
While we believe that our assumptions are reasonable, we caution that it
is very difficult to predict the impact of known factors, and it is
impossible for us to anticipate all factors that could affect our actual
results. Important factors currently known to management that could
cause actual results to differ materially from those in forward-looking
statements include the following: the willingness of our advertisers to
advertise on our web site; increased competition and its effect on our
website traffic, advertising rates, margins and market share; our
dependence on internet search engines to attract a significant portion
of the visitors to our websites; interest rate volatility; technological
changes; our ability to manage traffic on our websites and service
interruptions; our ability to maintain and develop our brands and
content; the fluctuations of our results of operations from period to
period; our indebtedness and the effect such indebtedness may have on
our business; our need and our ability to incur additional debt or
equity financing; our ability to integrate the operations and realize
the expected benefits of businesses that we have acquired and may
acquire in the future; the effect of unexpected liabilities we assume
from our acquisitions; our ability to attract and retain executive
officers and personnel; the impact of resolution of lawsuits to which we
are a party; our ability to protect our intellectual property; the
effects of facing liability for content on our Online Network; our
ability to establish and maintain distribution arrangements; our ability
to maintain good working relationships with our customers and
third-party providers and to continue to attract new customers; the
effect of our expansion of operations in China and possibly expansion to
other international markets, in which we may have limited experience;
the willingness of consumers to accept the Internet and our online
network as a medium for obtaining financial product information; the
concentration of ownership of our common stock; the strength of the U.S.
economy in general; changes in monetary and fiscal policies of the U.S.
Government; changes in consumer spending and saving habits; changes in
the legal and regulatory environment; changes in accounting principles,
policies, practices or guidelines and our ability to manage the risks
involved in the foregoing. These and additional important factors to be
considered are set forth under “Risk Factors,” “Cautionary Statement
Concerning Forward-Looking Statements,” and “Management's Discussion and
Analysis of Financial Condition and Results of Operations”' and in the
other sections of our Registration Statement on Form S-1 and in our
other filings with the Securities and Exchange Commission. We undertake
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.
-Financial Statements Follow-
|
Bankrate, Inc. and Subsidiaries
|
|
Consolidated Balance Sheets
|
|
($ In thousands, except per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
December 31,
|
|
|
|
|
|
2011
|
|
2010
|
|
|
|
|
|
|
|
|
|
|
Assets
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
|
$
|
56,213
|
|
|
$
|
115,630
|
|
|
Accounts receivable, net of allowance for doubtful accounts of
|
|
|
|
|
|
|
|
$1,534 and $943 at December 31, 2011 and 2010
|
|
|
|
60,543
|
|
|
|
42,731
|
|
|
Deferred income taxes
|
|
|
|
24,690
|
|
|
|
16,326
|
|
|
Prepaid expenses and other current assets
|
|
|
|
2,535
|
|
|
|
5,489
|
|
|
|
Total current assets
|
|
|
|
143,981
|
|
|
|
180,176
|
|
|
|
|
|
|
|
|
|
|
Furniture, fixtures and equipment, net of accumulated depreciation of
|
|
|
|
|
|
|
|
$6,676 and $2,797 at December 31, 2011 and 2010
|
|
|
|
9,065
|
|
|
|
6,321
|
|
|
Intangible assets, net of accumulated amortization of $81,212 and
|
|
|
|
|
|
|
|
$42,058 at December 31, 2011 and 2010
|
|
|
|
378,240
|
|
|
|
365,745
|
|
|
Goodwill
|
|
|
|
595,522
|
|
|
|
559,168
|
|
|
Other assets
|
|
|
|
10,604
|
|
|
|
14,217
|
|
|
|
Total assets
|
|
|
$
|
1,137,412
|
|
|
$
|
1,125,627
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities and Stockholders' Equity
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities
|
|
|
|
|
|
|
Accounts payable
|
|
|
$
|
9,564
|
|
|
$
|
11,565
|
|
|
Accrued expenses
|
|
|
|
26,288
|
|
|
|
17,143
|
|
|
Acquisition related payables
|
|
|
|
3,908
|
|
|
|
1,735
|
|
|
Deferred revenue and customer deposits
|
|
|
|
5,891
|
|
|
|
6,435
|
|
|
Payable to dissenting stockholders
|
|
|
|
-
|
|
|
|
56,698
|
|
|
Accrued interest
|
|
|
|
10,588
|
|
|
|
16,393
|
|
|
Other current liabilities
|
|
|
|
61
|
|
|
|
5,066
|
|
|
|
Total current liabilities
|
|
|
|
56,300
|
|
|
|
115,035
|
|
|
|
|
|
|
|
|
|
|
Deferred income taxes
|
|
|
|
82,670
|
|
|
|
81,305
|
|
|
Senior secured notes, net of unamortized discount
|
|
|
|
193,613
|
|
|
|
297,417
|
|
|
Other liabilities
|
|
|
|
16,367
|
|
|
|
5,814
|
|
|
|
Total liabilities
|
|
|
|
348,950
|
|
|
|
499,571
|
|
|
|
|
|
|
|
|
|
|
Commitment and contingencies
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders' equity
|
|
|
|
|
|
|
Common stock, par value $.01 per share - 300,000,000 shares
|
|
|
|
|
|
|
|
authorized at December 31, 2011 and 2010;
|
|
|
|
|
|
|
|
99,992,000 and 87,379,865 shares issued and outstanding at
|
|
|
|
|
|
|
|
December 31, 2011 and 2010
|
|
|
|
1,000
|
|
|
|
874
|
|
|
Additional-paid in capital
|
|
|
|
832,797
|
|
|
|
657,095
|
|
|
Accumulated deficit
|
|
|
|
(44,595
|
)
|
|
|
(31,173
|
)
|
|
Accumulated other comprehensive loss
|
|
|
|
(740
|
)
|
|
|
(740
|
)
|
|
|
Total stockholders' equity
|
|
|
|
788,462
|
|
|
|
626,056
|
|
|
|
Total liabilities and stockholders' equity
|
|
|
$
|
1,137,412
|
|
|
$
|
1,125,627
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Bankrate, Inc. and Subsidiaries
|
|
Consolidated Statements of Operations
|
|
($ In thousands, except per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended
|
|
|
Year ended
|
|
|
|
|
|
December 31,
|
|
December 31,
|
|
|
December 31,
|
|
December 31,
|
|
|
|
|
|
2011
|
|
2010
|
|
|
2011
|
|
2010
|
|
Revenue
|
|
|
$
|
113,769
|
|
|
$
|
77,265
|
|
|
|
$
|
424,200
|
|
|
$
|
220,598
|
|
|
Cost of revenue (excludes depreciation and amortization)
|
|
|
|
32,371
|
|
|
|
28,819
|
|
|
|
|
143,600
|
|
|
|
85,326
|
|
|
Gross margin
|
|
|
|
81,398
|
|
|
|
48,446
|
|
|
|
|
280,600
|
|
|
|
135,272
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales
|
|
|
|
3,428
|
|
|
|
2,369
|
|
|
|
|
13,129
|
|
|
|
8,624
|
|
|
|
Marketing
|
|
|
|
26,271
|
|
|
|
9,889
|
|
|
|
|
85,888
|
|
|
|
23,672
|
|
|
|
Product development
|
|
|
|
3,955
|
|
|
|
2,442
|
|
|
|
|
14,520
|
|
|
|
8,722
|
|
|
|
General and administrative
|
|
|
|
11,817
|
|
|
|
7,320
|
|
|
|
|
37,134
|
|
|
|
22,991
|
|
|
|
Legal settlement
|
|
|
|
-
|
|
|
|
1,505
|
|
|
|
|
-
|
|
|
|
1,646
|
|
|
|
Acquisition, offering and related expenses and related party fees
|
|
|
|
3,390
|
|
|
|
1,251
|
|
|
|
|
44,248
|
|
|
|
17,390
|
|
|
|
Restructuring charges
|
|
|
|
1,034
|
|
|
|
(70
|
)
|
|
|
|
1,272
|
|
|
|
3,288
|
|
|
|
Depreciation and amortization
|
|
|
|
10,971
|
|
|
|
9,652
|
|
|
|
|
43,536
|
|
|
|
35,226
|
|
|
|
|
|
|
|
60,866
|
|
|
|
34,358
|
|
|
|
|
239,727
|
|
|
|
121,559
|
|
|
|
Income from operations
|
|
|
|
20,532
|
|
|
|
14,088
|
|
|
|
|
40,873
|
|
|
|
13,713
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense, net
|
|
|
|
(6,639
|
)
|
|
|
(10,519
|
)
|
|
|
|
(32,078
|
)
|
|
|
(38,761
|
)
|
|
Loss on early extinguishment of debt
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
(16,629
|
)
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) before income taxes
|
|
|
|
13,893
|
|
|
|
3,569
|
|
|
|
|
(7,834
|
)
|
|
|
(25,048
|
)
|
|
Income tax expense (benefit)
|
|
|
|
(152
|
)
|
|
|
8,323
|
|
|
|
|
5,588
|
|
|
|
(3,651
|
)
|
|
|
Net income (loss)
|
|
|
$
|
14,045
|
|
|
$
|
(4,754
|
)
|
|
|
$
|
(13,422
|
)
|
|
$
|
(21,397
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted net income (loss) per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
$
|
0.14
|
|
|
$
|
(0.05
|
)
|
|
|
$
|
(0.14
|
)
|
|
$
|
(0.30
|
)
|
|
|
Diluted
|
|
|
|
0.14
|
|
|
|
(0.05
|
)
|
|
|
|
(0.14
|
)
|
|
|
(0.30
|
)
|
|
Weighted average common shares outstanding:
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
|
99,879,865
|
|
|
|
87,109,241
|
|
|
|
|
94,160,687
|
|
|
|
71,499,744
|
|
|
|
Diluted
|
|
|
|
100,933,237
|
|
|
|
87,109,241
|
|
|
|
|
94,160,687
|
|
|
|
71,499,744
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Bankrate, Inc. and Subsidiaries
|
|
Consolidated Statements of Operations - NON-GAAP
|
|
($ In thousands, except per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended
|
|
|
Year ended
|
|
|
|
|
|
|
December 31,
|
|
December 31,
|
|
|
December 31,
|
|
December 31,
|
|
|
|
|
|
|
2011
|
|
2010
|
|
|
2011
|
|
2010
|
|
Revenue
|
|
|
$
|
113,769
|
|
|
$
|
77,265
|
|
|
|
$
|
424,200
|
|
|
$
|
220,598
|
|
|
Cost of revenue (excludes depreciation and amortization)
|
|
|
|
32,163
|
|
|
|
28,819
|
|
|
|
|
143,155
|
|
|
|
85,326
|
|
|
Gross margin
|
|
|
|
81,606
|
|
|
|
48,446
|
|
|
|
|
281,045
|
|
|
|
135,272
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales
|
|
|
|
3,013
|
|
|
|
2,369
|
|
|
|
|
12,230
|
|
|
|
8,624
|
|
|
|
|
Marketing
|
|
|
|
26,010
|
|
|
|
9,889
|
|
|
|
|
85,368
|
|
|
|
23,672
|
|
|
|
|
Product development
|
|
|
|
3,493
|
|
|
|
2,442
|
|
|
|
|
13,535
|
|
|
|
8,722
|
|
|
|
|
General and administrative
|
|
|
|
10,581
|
|
|
|
7,320
|
|
|
|
|
34,474
|
|
|
|
22,991
|
|
|
|
|
Legal settlement
|
|
|
|
-
|
|
|
|
1,505
|
|
|
|
|
-
|
|
|
|
1,646
|
|
|
|
|
Acquisition, offering and related expenses and related party fees
|
|
|
|
3,390
|
|
|
|
1,251
|
|
|
|
|
44,248
|
|
|
|
17,390
|
|
|
|
|
Restructuring charges
|
|
|
|
1,034
|
|
|
|
(70
|
)
|
|
|
|
1,272
|
|
|
|
3,288
|
|
|
|
|
Stock based compensation
|
|
|
|
2,582
|
|
|
|
-
|
|
|
|
|
5,509
|
|
|
|
-
|
|
|
|
|
Depreciation and amortization
|
|
|
|
10,971
|
|
|
|
9,652
|
|
|
|
|
43,536
|
|
|
|
35,226
|
|
|
|
|
|
|
|
|
61,074
|
|
|
|
34,358
|
|
|
|
|
240,172
|
|
|
|
121,559
|
|
|
|
|
Income (loss) from operations
|
|
|
|
20,532
|
|
|
|
14,088
|
|
|
|
|
40,873
|
|
|
|
13,713
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense, net
|
|
|
|
(6,639
|
)
|
|
|
(10,519
|
)
|
|
|
|
(32,078
|
)
|
|
|
(38,761
|
)
|
|
Loss on early extinguishment of debt
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
(16,629
|
)
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) before income taxes
|
|
|
|
13,893
|
|
|
|
3,569
|
|
|
|
|
(7,834
|
)
|
|
|
(25,048
|
)
|
|
Income tax expense (benefit)
|
|
|
|
(152
|
)
|
|
|
8,323
|
|
|
|
|
5,588
|
|
|
|
(3,651
|
)
|
|
|
|
Net income (loss)
|
|
|
$
|
14,045
|
|
|
$
|
(4,754
|
)
|
|
|
$
|
(13,422
|
)
|
|
$
|
(21,397
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted net income (loss) per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
$
|
0.14
|
|
|
$
|
(0.05
|
)
|
|
|
$
|
(0.14
|
)
|
|
$
|
(0.30
|
)
|
|
|
|
Diluted
|
|
|
|
0.14
|
|
|
|
(0.05
|
)
|
|
|
|
(0.14
|
)
|
|
|
(0.30
|
)
|
|
Weighted average common shares outstanding:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
|
99,879,865
|
|
|
|
87,109,241
|
|
|
|
|
94,160,687
|
|
|
|
71,499,744
|
|
|
|
|
Diluted
|
|
|
|
100,933,237
|
|
|
|
87,109,241
|
|
|
|
|
94,160,687
|
|
|
|
71,499,744
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA (1)
|
|
|
$
|
38,509
|
|
|
$
|
26,426
|
|
|
|
$
|
135,438
|
|
|
$
|
71,263
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
|
|
Adjusted EBITDA represents earnings before interest, taxes,
depreciation and amortization adjusted to exclude legal settlement,
acquisition-related costs and related party fees, loss on early
extinguishment of debt, restructuring charges and stock-based
compensation expense.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from operations, GAAP basis
|
|
|
$
|
20,532
|
|
|
$
|
14,088
|
|
|
|
$
|
40,873
|
|
|
$
|
13,713
|
|
|
|
|
Legal settlement
|
|
|
|
-
|
|
|
|
1,505
|
|
|
|
|
-
|
|
|
|
1,646
|
|
|
|
|
Acquisition-related costs and related party fees
|
|
|
|
3,390
|
|
|
|
1,251
|
|
|
|
|
44,248
|
|
|
|
17,390
|
|
|
|
|
Restructuring charges
|
|
|
|
1,034
|
|
|
|
(70
|
)
|
|
|
|
1,272
|
|
|
|
3,288
|
|
|
|
|
Stock based compensation
|
|
|
|
2,582
|
|
|
|
-
|
|
|
|
|
5,509
|
|
|
|
-
|
|
|
|
|
Depreciation and amortization
|
|
|
|
10,971
|
|
|
|
9,652
|
|
|
|
|
43,536
|
|
|
|
35,226
|
|
|
|
|
Adjusted EBITDA
|
|
|
$
|
38,509
|
|
|
$
|
26,426
|
|
|
|
$
|
135,438
|
|
|
$
|
71,263
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Bankrate, Inc. and Subsidiaries
|
|
Pro forma Consolidated Statements of Operations (unaudited)
|
|
($ in thousands, except per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Unaudited)
|
|
|
(Unaudited)
|
|
|
|
|
|
|
Three months ended
|
|
|
Year ended
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pro forma (1)
|
|
|
|
|
|
|
December 31,
|
|
December 31,
|
|
|
December 31,
|
|
December 31,
|
|
|
|
|
|
|
2011
|
|
2010
|
|
|
2011
|
|
2010
|
|
Revenue
|
|
|
$
|
113,769
|
|
|
$
|
77,265
|
|
|
|
$
|
424,200
|
|
|
$
|
300,887
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA (2)
|
|
|
$
|
38,509
|
|
|
$
|
26,426
|
|
|
|
$
|
135,438
|
|
|
$
|
92,974
|
|
|
Adjusted EBITDA margin
|
|
|
|
33.8
|
%
|
|
|
34.2
|
%
|
|
|
|
31.9
|
%
|
|
|
30.9
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted net income (3)
|
|
|
$
|
19,096
|
|
|
$
|
9,458
|
|
|
|
$
|
61,680
|
|
|
$
|
31,351
|
|
|
Adjusted EPS
|
|
|
$
|
0.19
|
|
|
$
|
0.09
|
|
|
|
$
|
0.61
|
|
|
$
|
0.31
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common shares outstanding (5):
|
|
|
|
100,933,237
|
|
|
|
100,933,237
|
|
|
|
|
100,933,237
|
|
|
|
100,933,237
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
|
The unaudited pro forma amounts give effects to the acquisitions of
NetQuote and CreditCards and the issuance of Senior Secured Notes as
if they had occurred on January 1, 2010.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(2)
|
|
Adjusted EBITDA represents earnings before interest, taxes,
depreciation and amortization adjusted to exclude legal settlement,
acquisition-related costs and related party fees, loss on early
extinguishment of debt, restructuring charges and stock-based
compensation expense.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA
|
|
|
|
|
|
|
|
|
|
Proforma
|
|
|
|
Income from operations
|
|
|
$
|
20,532
|
|
|
$
|
14,088
|
|
|
|
$
|
40,873
|
|
|
$
|
35,323
|
|
|
|
|
Legal settlement
|
|
|
|
-
|
|
|
|
1,505
|
|
|
|
|
-
|
|
|
|
1,495
|
|
|
|
|
Acquisition, offering and related expenses and related party fees
|
|
|
|
3,390
|
|
|
|
1,251
|
|
|
|
|
44,248
|
|
|
|
7,381
|
|
|
|
|
Restructuring charges
|
|
|
|
1,034
|
|
|
|
(70
|
)
|
|
|
|
1,272
|
|
|
|
3,568
|
|
|
|
|
Stock based compensation
|
|
|
|
2,582
|
|
|
|
-
|
|
|
|
|
5,509
|
|
|
|
-
|
|
|
|
|
Depreciation and amortization
|
|
|
|
10,971
|
|
|
|
9,652
|
|
|
|
|
43,536
|
|
|
|
45,207
|
|
|
|
|
Adjusted EBITDA
|
|
|
$
|
38,509
|
|
|
$
|
26,426
|
|
|
|
$
|
135,438
|
|
|
$
|
92,974
|
|
|
(3)
|
|
Adjusted net income adds back legal settlement; acquisition,
offering related expenses and related party fees; restructuring
charges; stock based compensation expense; loss on early
extinguishment of senior secured notes; amortization expense.
|
|
|
|
Adjusted net income
|
|
|
|
|
|
|
|
|
|
Proforma
|
|
|
|
Income (loss) before income taxes
|
|
|
$
|
13,893
|
|
|
$
|
3,569
|
|
|
|
$
|
(7,834
|
)
|
|
$
|
(6,037
|
)
|
|
|
|
Legal settlement
|
|
|
|
-
|
|
|
|
1,505
|
|
|
|
|
-
|
|
|
|
1,495
|
|
|
|
|
Acquisition, offering and related expenses and related party fees
|
|
|
|
3,390
|
|
|
|
1,251
|
|
|
|
|
44,248
|
|
|
|
7,381
|
|
|
|
|
Restructuring charges
|
|
|
|
1,034
|
|
|
|
(70
|
)
|
|
|
|
1,272
|
|
|
|
3,568
|
|
|
|
|
Stock based compensation
|
|
|
|
2,582
|
|
|
|
-
|
|
|
|
|
5,509
|
|
|
|
-
|
|
|
|
|
Loss on early extinguishment of debt
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
16,629
|
|
|
|
-
|
|
|
|
|
Amortization expense
|
|
|
|
10,406
|
|
|
|
9,250
|
|
|
|
|
41,290
|
|
|
|
44,988
|
|
|
|
|
Adjusted income before tax
|
|
|
|
31,305
|
|
|
|
15,505
|
|
|
|
|
101,114
|
|
|
|
51,395
|
|
|
|
|
Income tax (4)
|
|
|
|
12,209
|
|
|
|
6,047
|
|
|
|
|
39,434
|
|
|
|
20,044
|
|
|
|
|
Adjusted net income
|
|
|
$
|
19,096
|
|
|
$
|
9,458
|
|
|
|
$
|
61,680
|
|
|
$
|
31,351
|
|
|
(4)
|
|
Assumes 39% income tax rate.
|
|
(5)
|
|
Pro forma for post-IPO share count for all periods presented.
|

Source: Bankrate, Inc.
Bankrate, Inc. Edward J. DiMaria, 917-368-8608 SVP, Chief
Financial Officer edimaria@bankrate.com or Bruce
J. Zanca, 917-368-8648 SVP, Chief Communications/Marketing Officer bzanca@bankrate.com www.bankrate.com
|