Exceeded Fourth Quarter Guidance, Delivered 7%
Year-Over-Year Revenue Growth
Achieved 7% Year-Over-Year ARPD Growth
coupled with Strong Fourth Quarter OEM Performance
Generated $137MM of Annual Cash Flows From
Operating Activities
CHICAGO, Feb. 22,
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
fourth quarter and year ended December 31,
2023.
Q4 2023 Financial and Key Metric Highlights
- Revenue of $179.6 million, up
$11.4 million, or 7%
year-over-year
- Net income of $8.3 million, or
$0.12 per diluted share, compared to
Net Income of $10.3 million, or
$0.15 per diluted share, in the prior
year
- Adjusted EBITDA of $55.4 million,
or 31% of revenue, up $5.9 million
year-over-year
- Average Monthly Unique Visitors ("UVs") of 24.3 million,
compared to 24.6 million a year ago
- Traffic ("Visits") of 142.7 million, up 2% year-over-year
- Monthly Average Revenue Per Dealer ("ARPD") of $2,523, up 7% year-over-year
- Dealer Customers totaled 19,504[1] as of
December 31, 2023, up 789 compared to
18,715 as of September 30, 2023
2023 Full-Year Financial and Key Metric Highlights
- Revenue of $689.2 million, up
$35.3 million, or 5%
year-over-year
- Net income of $118.4 million, or
$1.74 per diluted share, compared to
Net income of $17.2 million, or
$0.25 per diluted share, in the prior
year. Current year Net income was primarily related to the release
of a significant portion of the Company's valuation allowance
- Adjusted EBITDA of $194.9
million, or 28.3% of revenue, compared to $186.7 million, or 28.6% of revenue in the prior
year
- Cash flows from operating activities of $136.7 million, compared to $128.5 million in the prior year, with Free cash
flow of $115.8 million, compared to
$108.8 million in the prior year
- UVs of 26.4 million, even compared to the prior year
- Traffic of 614.8 million, up 5% year-over-year, setting an
all-time Company record for traffic
Operational Highlights
- AccuTrade was selected by FordDirect as its preferred Vehicle
Acquisition and Trade & Appraisal solution for The Shop, a
newly launched preferred vendor selection program for its more than
3,000 U.S. Ford and Lincoln retailers
- Closed on the acquisition of D2C Media, a leading provider of
website and digital advertising solutions; integration of teams and
technology underway supporting the Company's expanding presence in
Canada
- Debuted VIN Performance Media, a new advertising solution that
combines three of the Company's existing media products into a
single solution that saves dealers time and money, while maximizing
ad performance and operational efficiency
"2023 marked a year of significant progress. We advanced our
platform strategy through the introduction of Cars Commerce, the
rollout of our Marketplace Repackaging initiative and our expansion
into Canada with the acquisition
of D2C Media. Our focus on simplifying everything about buying and
selling cars enabled us to continue to deliver value for consumers,
dealers, and OEMs, supporting our twelve consecutive quarters of
year-over-year profitable revenue growth," said Alex Vetter, Chief Executive Officer of Cars
Commerce. "We begin 2024 well-positioned to continue building on
this momentum, unlocking new growth opportunities and driving
commerce for the auto industry."
Q4 2023 Results
Revenue for the fourth quarter, which includes two months of
activity related to D2C Media, totaled $179.6 million, an increase of $11.4 million, or up 7%, compared to the prior
year period. Excluding D2C Media, the Company's revenue would
have increased 5%, year-over-year.
Dealer revenue grew 8% year-over-year, driven by continued
growth in solutions and media products and the 2023 Marketplace
Repackaging initiative. OEM and National revenue also grew 8%,
year-over-year driven by a 24% increase in OEM customer revenue.
Sequentially, OEM and National revenue increased 6%, driven by 11%
growth in OEM customer revenue.
Fourth quarter ARPD grew 7%, or $162, year-over-year to $2,523, primarily driven by the 2023 Marketplace
Repackaging initiative. As of December 31,
2023, Dealer Customers totaled 19,504, including 950 dealers
associated with the Company's D2C Media acquisition, an increase of
789 compared to 18,715 at the end of the third quarter of 2023.
Total operating expenses for the fourth quarter were
$164.7 million, compared to
$148.4 million for the prior year
period. Adjusted Operating Expenses for the quarter were
$150.8 million, a $10.1 million increase compared to the prior year
period. The change in Adjusted operating expenses is primarily due
to continued investments in people, an increase in depreciation and
amortization, and investments in marketing to support the launch of
the Company's Cars Commerce brand.
Net income for the quarter was $8.3
million, or $0.12 per diluted
share, compared to Net income of $10.3
million, or $0.15 per diluted
share, in the fourth quarter of 2022. The change in Net income is
primarily attributable to the changes in the fair value contingent
consideration associated with the Company's prior acquisitions.
Adjusted EBITDA margin expanded sequentially throughout the
year, reaching 31% of revenue for the quarter, or $55.4 million, compared to 29% of revenue, or
$49.5 million, for the prior year
period.
2023 Full-Year Results
Revenue for the year totaled $689.2
million, an increase of $35.3
million, or up 5%, compared to the prior year period. Dealer
revenue grew 7% year-over-year, driven by the continued growth in
solutions and media and the 2023 Marketplace Repackaging
initiative. OEM and National revenue was down 5%, year-over-year;
while OEM revenue increased 8% relative to the prior year, revenue
from insurance customers was down compared to a year ago. Other
Revenue was $4.5 million lower
compared to the prior year primarily due to the planned expiration
of a non-cash transition services agreement related to AccuTrade in
the first quarter of 2023.
For the year, total operating expenses were $635.1 million, compared to $587.8 million in 2022. Adjusted Operating
Expenses for the year were $594.1
million, a $38.2 million
increase compared to the prior year that was largely driven by
increased compensation and employee related expenses, particularly
in Marketing and sales and Product and technology. Additionally, as
the Company has accelerated product development and technology
investments, Depreciation and amortization expense was also up,
year-over-year.
Marketing and sales costs increased primarily due to higher
compensation and higher investments in Brand Media to support both
the Company's Possibilities advertising campaign and launch of its
enterprise brand, Cars Commerce.
2023 Net income totaled $118.4
million, or $1.74 per diluted
share, compared to Net income of $17.2
million, or $0.25 per diluted
share in the prior year. The increase in Net income is primarily
related to the release of a significant portion of the Company's
valuation allowance, given the expectation of projected future
income and utilization of the Company's tax assets.
Adjusted EBITDA for the year totaled $194.9 million, or 28.3% of revenue, compared to
$186.7 million, or 28.6% of revenue,
in the prior year period.
The Company remained focused on driving high-quality traffic at
scale. Organic traffic remained strong at 61% for the year and
Average Monthly Unique Visitors for the year were in line with the
prior year. In 2023, total Traffic increased 5%, reaching 614.8
million, a new all-time Company record.
Cash Flow and Balance Sheet
Net cash provided by operating activities in 2023 was
$136.7 million, compared to
$128.5 million in the prior year.
Free cash flow in 2023 totaled $115.8
million compared to $108.8
million in 2022. The increase is primarily due to an
$8.2 million year-over-year increase
in Adjusted EBITDA and favorable working capital, partially offset
by a year-over-year increase in cash taxes of $17.1 million.
In 2023, the Company made $36.3
million in debt payments. Total debt outstanding was
$490.0 million as of December 31, 2023 and the Company's net leverage
(as defined in the Company's credit facility) remained within its
target net leverage range of 2.0x to 2.5x, improving to 2.3x,
compared to 2.4x as of December 31,
2022. Total liquidity as of December
31, 2023 was $234.2 million,
which is defined as Cash and cash equivalents of $39.2 million and revolver capacity of
$195.0 million.
For the year, the Company repurchased 1.7 million of its common
shares, or 2.6% of the 66.3 million shares outstanding at
December 31, 2022, for $31.3 million.
"2023 was a year with robust revenue growth and strong Adjusted
EBITDA margins, driven by our focus on execution. Our asset light
business model consistently generates strong free cash flow
conversion that enables us to invest in growth areas that continue
to deliver sustained value for consumers, customers, and
shareholders," said Sonia Jain,
Chief Financial Officer of Cars Commerce.
2024 Outlook
The Company expects to deliver another year of strong growth.
The Company believes market conditions are improving, with
increased OEM production, new model launches, and rising dealer
inventory, which coupled with a still cautious consumer makes the
Company's in-market solutions more valuable.
First quarter revenue is expected to be between $179 million and $181
million, representing year-over-year growth of 7% to 8%.
First quarter revenue outlook reflects continued strong growth in
Dealer revenue driven by continued adoption of the Cars Commerce
suite of products, the D2C acquisition, and the full period impact
of the 2023 Marketplace Repackaging Initiative. OEM and National
Advertising spend is also expected to be up year-over-year, but
historically has experienced some seasonality from the fourth
quarter to the first quarter. For the year, the Company anticipates
continued growth across its platform with both dealer and OEM
customers which is reflected in its revenue growth guidance of 6%
to 8%.
Adjusted EBITDA margin for the first quarter of 2024 is expected
to be between 27% and 29%. It's important to note, the Company has
seasonally higher investments in Marketing and sales in the first
quarter, due to the timing of in-person industry events. The
Company expects margins to improve over the course of the year and
deliver a full year Adjusted EBITDA margin between 28% to 30%.
Q4 2023 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 and 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. 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, 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, and (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 Accu-Trade acquisition.
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 measures UVs and Traffic via Adobe Analytics. 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 with the three months ended June 30, 2022, AccuTrade is included in our ARPD
metric. No prior period has been recast as it would be
impracticable to do so and the inclusion of AccuTrade would have
had an immaterial impact on ARPD for prior periods. Additionally,
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 June 30,
2022, this key operating metric includes AccuTrade; however,
no prior period has been recast as it would be impracticable to do
so. Additionally, 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:
Robbin Moore-Randolph
rmr@carscommerce.com
312.601.5929
Cars Commerce Media Contact:
Marita Thomas
mthomas@carscommerce.com
312.601.5692
[1]As of December
31, 2023, this key metric includes the addition of 950 D2C
Media only customers.
Cars.com
Inc.
|
Consolidated
Statements of Income
|
(In thousands,
except per share data)
|
|
|
|
|
|
|
|
|
|
|
|
(Unaudited)
|
|
|
|
|
|
|
Three Months Ended
December 31,
|
|
Year Ended December
31,
|
|
|
2023
|
|
2022
|
|
2023
|
|
2022
|
Revenue:
|
|
|
|
|
|
|
|
|
Dealer
|
|
$
161,393
|
|
$
149,424
|
|
$
621,661
|
|
$
579,222
|
OEM and
National
|
|
15,410
|
|
14,330
|
|
55,904
|
|
58,557
|
Other
|
|
2,803
|
|
4,447
|
|
11,618
|
|
16,097
|
Total
revenue
|
|
179,606
|
|
168,201
|
|
689,183
|
|
653,876
|
Operating
expenses:
|
|
|
|
|
|
|
|
|
Cost of revenue
and operations
|
|
30,918
|
|
28,875
|
|
122,205
|
|
114,959
|
Product and
technology
|
|
25,230
|
|
23,166
|
|
99,584
|
|
89,015
|
Marketing and
sales
|
|
58,835
|
|
56,515
|
|
235,471
|
|
221,879
|
General and
administrative
|
|
23,069
|
|
16,128
|
|
76,807
|
|
67,593
|
Depreciation and
amortization
|
|
26,619
|
|
23,706
|
|
101,000
|
|
94,394
|
Total operating
expenses
|
|
164,671
|
|
148,390
|
|
635,067
|
|
587,840
|
Operating income
|
|
14,935
|
|
19,811
|
|
54,116
|
|
66,036
|
Nonoperating
expense:
|
|
|
|
|
|
|
|
|
Interest
expense, net
|
|
(8,254)
|
|
(8,442)
|
|
(32,425)
|
|
(35,320)
|
Other (expense)
income, net
|
|
(4,790)
|
|
5,093
|
|
(3,586)
|
|
(8,140)
|
Total
nonoperating expense, net
|
|
(13,044)
|
|
(3,349)
|
|
(36,011)
|
|
(43,460)
|
Income before
income taxes
|
|
1,891
|
|
16,462
|
|
18,105
|
|
22,576
|
Income tax
(benefit) expense
|
|
(6,455)
|
|
6,200
|
|
(100,337)
|
|
5,370
|
Net income
|
|
$
8,346
|
|
$
10,262
|
|
$
118,442
|
|
$
17,206
|
Weighted-average
common shares outstanding:
|
|
|
|
|
|
|
|
|
Basic
|
|
66,510
|
|
66,546
|
|
66,742
|
|
68,215
|
Diluted
|
|
68,326
|
|
68,513
|
|
68,227
|
|
69,649
|
Earnings per
share:
|
|
|
|
|
|
|
|
|
Basic
|
|
$
0.13
|
|
$
0.15
|
|
$
1.77
|
|
$
0.25
|
Diluted
|
|
0.12
|
|
0.15
|
|
1.74
|
|
0.25
|
|
|
|
|
|
|
|
|
|
Cars.com
Inc.
|
Consolidated Balance
Sheets
|
(In thousands,
except per share data)
|
|
|
|
|
|
|
|
December 31,
2023
|
|
December 31,
2022
|
Assets:
|
|
|
|
|
Current
assets:
|
|
|
|
|
Cash and cash
equivalents
|
|
$
39,198
|
|
$
31,715
|
Accounts receivable,
net
|
|
125,373
|
|
107,930
|
Prepaid
expenses
|
|
12,553
|
|
8,377
|
Other current
assets
|
|
1,314
|
|
605
|
Total current
assets
|
|
178,438
|
|
148,627
|
Property and equipment,
net
|
|
43,853
|
|
45,218
|
Goodwill
|
|
147,058
|
|
102,856
|
Intangible assets,
net
|
|
669,167
|
|
707,088
|
Deferred tax assets,
net
|
|
112,953
|
|
48
|
Investments and other
assets, net
|
|
20,980
|
|
21,033
|
Total assets
|
|
$
1,172,449
|
|
$
1,024,870
|
Liabilities and
stockholders' equity:
|
|
|
|
|
Current
liabilities:
|
|
|
|
|
Accounts
payable
|
|
$
22,259
|
|
$
18,230
|
Accrued
compensation
|
|
31,669
|
|
19,316
|
Current portion of
long-term debt, net
|
|
23,129
|
|
14,134
|
Other accrued
liabilities
|
|
68,691
|
|
54,332
|
Total current
liabilities
|
|
145,748
|
|
106,012
|
Noncurrent
liabilities:
|
|
|
|
|
Long-term debt,
net
|
|
460,119
|
|
458,249
|
Deferred tax
liabilities, net
|
|
8,757
|
|
1,401
|
Other noncurrent
liabilities
|
|
65,717
|
|
74,778
|
Total noncurrent
liabilities
|
|
534,593
|
|
534,428
|
Total
liabilities
|
|
680,341
|
|
640,440
|
Commitments and
contingencies
|
|
|
|
|
Stockholders'
equity:
|
|
|
|
|
Preferred Stock at par,
$0.01 par value; 5,000 shares authorized; no
shares issued and outstanding as of December 31, 2023
and 2022,
respectively
|
|
—
|
|
—
|
Common Stock at par,
$0.01 par value; 300,000 shares authorized;
65,929 and 66,287 shares issued and outstanding as
of
December 31, 2023 and 2022, respectively
|
|
659
|
|
662
|
Additional paid-in
capital
|
|
1,500,232
|
|
1,511,944
|
Accumulated
deficit
|
|
(1,009,734)
|
|
(1,128,176)
|
Accumulated other
comprehensive income
|
|
951
|
|
—
|
Total stockholders'
equity
|
|
492,108
|
|
384,430
|
Total liabilities and
stockholders' equity
|
|
$
1,172,449
|
|
$
1,024,870
|
|
|
|
|
|
Cars.com
Inc.
|
Consolidated
Statements of Cash Flows
|
(In
thousands)
|
|
|
|
|
|
|
|
Year Ended December
31,
|
|
|
2023
|
|
2022
|
Cash flows from
operating activities:
|
|
|
|
|
Net income
|
|
$
118,442
|
|
$
17,206
|
Adjustments to
reconcile Net income to Net cash provided by operating
activities:
|
|
|
|
|
Depreciation
|
|
22,331
|
|
16,380
|
Amortization of
intangible assets
|
|
78,669
|
|
78,014
|
Amortization of
Accumulated other comprehensive loss on interest rate
swap
|
|
—
|
|
2,362
|
Changes in fair value
of contingent consideration
|
|
5,537
|
|
8,130
|
Stock-based
compensation
|
|
28,491
|
|
22,342
|
Deferred income
taxes
|
|
(114,498)
|
|
1,283
|
Provision for doubtful
accounts
|
|
2,986
|
|
1,888
|
Amortization of debt
issuance costs
|
|
3,042
|
|
3,235
|
Unrealized gain on
foreign currency denominated transactions
|
|
(2,072)
|
|
—
|
Amortization of
deferred revenue related to AccuTrade Acquisition
|
|
(883)
|
|
(4,417)
|
Other, net
|
|
1,026
|
|
1,202
|
Changes in operating
assets and liabilities, net of acquisitions:
|
|
|
|
|
Accounts
receivable
|
|
(15,567)
|
|
(9,337)
|
Prepaid expenses and
other assets
|
|
(5,101)
|
|
(423)
|
Accounts
payable
|
|
3,722
|
|
2,611
|
Accrued
compensation
|
|
11,638
|
|
(4,296)
|
Other
liabilities
|
|
(1,043)
|
|
(7,669)
|
Net cash provided by
operating activities
|
|
136,720
|
|
128,511
|
Cash flows from
investing activities:
|
|
|
|
|
Payments for acquisitions,
net of cash acquired
|
|
(76,168)
|
|
(64,663)
|
Capitalization of internally
developed technology
|
|
(19,602)
|
|
(17,886)
|
Purchase of property and
equipment
|
|
(1,280)
|
|
(1,828)
|
Net cash used in
investing activities
|
|
(97,050)
|
|
(84,377)
|
Cash flows from
financing activities:
|
|
|
|
|
Proceeds from Revolving Loan
borrowings
|
|
45,000
|
|
45,000
|
Payments of Revolving Loan
borrowings and long-term debt
|
|
(36,250)
|
|
(41,250)
|
Payments for stock-based
compensation plans, net
|
|
(9,205)
|
|
(6,256)
|
Repurchases of common
stock
|
|
(31,293)
|
|
(48,982)
|
Payments of debt issuance
costs and other fees
|
|
—
|
|
—
|
Net cash used in
financing activities
|
|
(31,748)
|
|
(51,488)
|
Impact of foreign
currency on Cash and cash equivalents
|
|
(439)
|
|
—
|
Net increase (decrease)
in Cash and cash equivalents
|
|
7,483
|
|
(7,354)
|
Cash and cash
equivalents at beginning of period
|
|
31,715
|
|
39,069
|
Cash and cash
equivalents at end of period
|
|
$
39,198
|
|
$
31,715
|
Supplemental cash
flow information:
|
|
|
|
|
Cash paid for income
taxes
|
|
$
17,636
|
|
$
545
|
Cash paid for interest
and swap
|
|
30,416
|
|
33,370
|
|
|
|
|
|
Cars.com
Inc.
|
Non-GAAP
Reconciliations
|
(In
thousands)
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
December 31,
|
|
Year Ended December
31,
|
|
|
2023
|
|
2022
|
|
2023
|
|
2022
|
Reconciliation of
Net income to Adjusted EBITDA
|
|
|
|
|
|
|
|
|
|
Net income
|
|
$
8,346
|
|
$
10,262
|
|
$
118,442
|
|
$
17,206
|
Interest expense,
net
|
|
8,254
|
|
8,442
|
|
32,425
|
|
35,320
|
Income tax (benefit)
expense
|
|
(6,455)
|
|
6,200
|
|
(100,337)
|
|
5,370
|
Depreciation and
amortization
|
|
26,619
|
|
23,706
|
|
101,000
|
|
94,394
|
Stock-based
compensation, including related payroll tax expense
|
|
7,844
|
|
5,390
|
|
30,127
|
|
22,966
|
Non-operating foreign
exchange income
|
|
(2,072)
|
|
—
|
|
(2,072)
|
|
—
|
Write-off of long-lived
assets and other
|
|
389
|
|
929
|
|
1,027
|
|
999
|
Severance,
transformation and other exit costs
|
|
1,226
|
|
960
|
|
3,574
|
|
4,329
|
Transaction-related
items
|
|
11,253
|
|
(6,370)
|
|
10,698
|
|
6,144
|
Adjusted
EBITDA
|
|
$
55,404
|
|
$
49,519
|
|
$
194,884
|
|
$
186,728
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of
Net cash provided by operating activities to Free cash
flow
|
|
|
|
|
|
|
|
|
|
Net cash provided by
operating activities
|
|
$
45,140
|
|
$
37,220
|
|
$
136,720
|
|
$
128,511
|
Capitalization of
internally developed technology
|
|
(4,764)
|
|
(4,739)
|
|
(19,602)
|
|
(17,886)
|
Purchase of property
and equipment
|
|
(543)
|
|
(576)
|
|
(1,280)
|
|
(1,828)
|
Free cash
flow
|
|
$
39,833
|
|
$
31,905
|
|
$
115,838
|
|
$
108,797
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of
Operating expenses to Adjusted operating expenses for the Three
Months Ended December 31, 2023:
|
|
|
|
|
|
|
|
|
|
|
|
As
Reported
|
|
Adjustments
(1)
|
|
Stock-Based
Compensation
|
|
As
Adjusted
|
Cost of revenue and
operations
|
|
$
30,918
|
|
$
—
|
|
$
(396)
|
|
$
30,522
|
Product and
technology
|
|
25,230
|
|
—
|
|
(2,518)
|
|
22,712
|
Marketing and
sales
|
|
58,835
|
|
(48)
|
|
(1,566)
|
|
57,221
|
General and
administrative
|
|
23,069
|
|
(6,003)
|
|
(3,364)
|
|
13,702
|
Depreciation and
amortization
|
|
26,619
|
|
—
|
|
—
|
|
26,619
|
Total operating
expenses
|
|
$
164,671
|
|
$
(6,051)
|
|
$
(7,844)
|
|
$
150,776
|
|
|
|
|
|
|
|
|
|
Total nonoperating
expense, net
|
|
$
(13,044)
|
|
$
4,745
|
|
$
—
|
|
$
(8,299)
|
|
|
|
|
|
|
|
|
|
(1)
Includes transaction related items,
unrealized gain 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 December 31, 2022:
|
|
|
|
|
|
|
|
|
|
|
|
As
Reported
|
|
Adjustments
(1)
|
|
Stock-Based
Compensation
|
|
As
Adjusted
|
Cost of revenue and
operations
|
|
$
28,875
|
|
$
—
|
|
$
(224)
|
|
$
28,651
|
Product and
technology
|
|
23,166
|
|
—
|
|
(1,765)
|
|
21,401
|
Marketing and
sales
|
|
56,515
|
|
—
|
|
(1,164)
|
|
55,351
|
General and
administrative
|
|
16,128
|
|
(2,373)
|
|
(2,237)
|
|
11,518
|
Depreciation and
amortization
|
|
23,706
|
|
—
|
|
—
|
|
23,706
|
Total operating
expenses
|
|
$
148,390
|
|
$
(2,373)
|
|
$
(5,390)
|
|
$
140,627
|
|
|
|
|
|
|
|
|
|
Total nonoperating
expense, net
|
|
$
(3,349)
|
|
$
(5,229)
|
|
$
—
|
|
$
(8,578)
|
|
|
|
|
|
|
|
|
|
(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 Year
Ended December 31, 2023:
|
|
|
|
|
|
|
|
|
|
|
|
As
Reported
|
|
Adjustments
(1)
|
|
Stock-Based
Compensation
|
|
As
Adjusted
|
Cost of revenue and
operations
|
|
$
122,205
|
|
$
—
|
|
$
(1,571)
|
|
$
120,634
|
Product and
technology
|
|
99,584
|
|
—
|
|
(9,360)
|
|
90,224
|
Marketing and
sales
|
|
235,471
|
|
(48)
|
|
(6,078)
|
|
229,345
|
General and
administrative
|
|
76,807
|
|
(10,797)
|
|
(13,118)
|
|
52,892
|
Depreciation and
amortization
|
|
101,000
|
|
—
|
|
—
|
|
101,000
|
Total operating
expenses
|
|
$
635,067
|
|
$
(10,845)
|
|
$
(30,127)
|
|
$
594,095
|
|
|
|
|
|
|
|
|
|
Total nonoperating
expense, net
|
|
$
(36,011)
|
|
$
3,465
|
|
$
—
|
|
$
(32,546)
|
|
|
|
|
|
|
|
|
|
(1)
Includes transaction related items,
severance, transformation and other exit costs, unrealized gain on
foreign currency denominated transactions, and write-off of
long-lived assets and other.
|
|
|
|
|
|
|
|
|
|
Reconciliation of
Operating expenses to Adjusted operating expenses for the Year
Ended December 31, 2022:
|
|
|
|
|
|
|
|
|
|
|
|
As
Reported
|
|
Adjustments
(1)
|
|
Stock-Based
Compensation
|
|
As
Adjusted
|
Cost of revenue and
operations
|
|
$
114,959
|
|
$
—
|
|
$
(983)
|
|
$
113,976
|
Product and
technology
|
|
89,015
|
|
—
|
|
(6,851)
|
|
82,164
|
Marketing and
sales
|
|
221,879
|
|
—
|
|
(5,068)
|
|
216,811
|
General and
administrative
|
|
67,593
|
|
(8,943)
|
|
(10,064)
|
|
48,586
|
Depreciation and
amortization
|
|
94,394
|
|
—
|
|
—
|
|
94,394
|
Total operating
expenses
|
|
$
587,840
|
|
$
(8,943)
|
|
$
(22,966)
|
|
$
555,931
|
|
|
|
|
|
|
|
|
|
Total nonoperating
expense, net
|
|
$
(43,460)
|
|
$
7,946
|
|
$
—
|
|
$
(35,514)
|
|
|
|
|
|
|
|
|
|
(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-fourth-quarter-and-full-year-2023-results-302068476.html
SOURCE Cars Commerce