LendingClub Reports Third Quarter 2017 Results

SAN FRANCISCO, Nov. 7, 2017 /PRNewswire/ -- LendingClub Corporation (NYSE: LC), America's largest online marketplace connecting borrowers and investors, today announced financial results for the third quarter ended September 30, 2017 and provided guidance for the fourth quarter.

Financial highlights for the third quarter include:

    --  Delivered the highest revenue in the company's history of $154.0
        million, up 34 percent year-over-year
    --  Achieved 24 percent annual growth in originations to over $2.44 billion,
        driven by strong borrower demand, which takes the total to more than $30
        billion in originations facilitated since 2007
    --  Narrowed GAAP net loss by almost $19 million from the second quarter of
        2017 to ($6.7) million on the back of record revenue
    --  Generated adjusted EBITDA of $20.9 million; almost 5 times the level of
        the second quarter of 2017

Operational highlights for the third quarter include:

    --  Crossed 2 million borrowers on the marketplace
    --  Launched fifth-generation credit model, enhancing capabilities to give
        borrowers fair and responsible access to credit
    --  Executed the second self-sponsored securitization and contributed
        directly for the first time, expanding the investor base with 10 new
        investors

"LendingClub's strong growth and record revenue are clear indicators of our platform's appeal to both borrowers and investors," said Scott Sanborn, LendingClub CEO. "Responsibly helping more people get access to the credit they deserve is why we exist as a business and hitting new milestones on both sides of the marketplace is a testament to the power of our business model."


                            Three Months Ended               Nine Months Ended
                                                                September 30,

    ($ in millions)            September 30,                      June 30,          September 30,            2017 2016
                                               2017                            2017            2016
    ---                                        ----                            ----            ----

    Originations                                    $2,442.9                                        $2,147.3            $1,972.0   $6,549.0     $6,677.5

    Net Revenue                                       $154.0                                          $139.6              $114.6     $418.1       $370.3

    Consolidated Net Loss                             $(6.7)                                        $(25.4)            $(36.5)   $(61.9)    $(113.7)

    Adjusted EBITDA (1) (2)                            $20.9                                            $4.5              $(9.2)     $25.5      $(12.0)
    ----------------------                             -----                                            ----               -----      -----       ------


            (1)    Adjusted EBITDA is a non-GAAP
                    financial measure. Please see
                    the discussion below under the
                    heading "Non-GAAP Measures" and
                    the reconciliation at the end of
                    this release.

            (2)    Prior period amounts have been
                    reclassified to conform to the
                    current period presentation.

Third Quarter 2017 Financial Highlights

"We are seeing operating leverage as we continue to scale and invest in reducing friction and creating efficiency in our products," said Tom Casey, LendingClub CFO. "We closed our third quarter with $20.9 million in adjusted EBITDA, expanding the margin by over 10 points."

Originations - Loan originations in the third quarter of 2017 were $2.44 billion, up 14% from the second quarter of 2017 and up 24% compared to the same quarter last year.

Net Revenue - Net revenue in the third quarter of 2017 was $154.0 million, up 10% from the second quarter of 2017 and up 34% compared to the same quarter last year, driven primarily by higher loan origination volumes. Net revenue as a percent of originations, or revenue yield, was 6.30% in the third quarter.

Consolidated Net Income (Loss) - GAAP net loss was $(6.7) million for the third quarter of 2017, improving $18.7 million compared to the second quarter of 2017 and improving $29.8 million compared to the same quarter last year. The decrease in loss from the second quarter to the third quarter of 2017 was primarily due to a $14.5 million increase in revenue and a $3.0 million decrease in stock-based compensation expense. Also impacting the quarter was $6.4 million in non-recurring expenses, partially offset by a $7.1 million insurance reimbursement covering certain legal expenses from the current and prior periods.

Adjusted EBITDA ((3)) - Adjusted EBITDA was $20.9 million in the third quarter of 2017, improving $16.4 million from the second quarter of 2017 and improving $30.1 million compared to the same quarter last year. The increase in adjusted EBITDA from the second quarter to the third quarter of 2017 was primarily due to a $14.5 million increase in revenue. Also impacting the quarter was $6.4 million in non-recurring expenses, partially offset by a $7.1 million insurance reimbursement covering certain legal expenses from the current and prior periods.

Earnings Per Share (EPS) - Basic and diluted EPS attributable to LendingClub was $(0.02) for the third quarter of 2017, compared to basic and diluted EPS attributable to LendingClub of $(0.06) in the second quarter of 2017 and $(0.09) in the same quarter last year.

Adjusted EPS ((3)) - Adjusted EPS was $0.03 for the third quarter of 2017, compared to adjusted EPS of $(0.01) in the second quarter of 2017 and $(0.04) in the same quarter last year.

Cash, Cash Equivalents, Securities Available for Sale and Loans Invested in by the Company - As of September 30, 2017, cash, cash equivalents and securities available for sale totaled $603 million, with no outstanding debt. As the company continued to build its securitization program, it began using cash to accumulate loans for future securitizations. Loans invested in by the company at the end of the third quarter were $187 million, with the intent to contribute a large portion to future securitizations.

Outlook

Based on the information available as of November 7, 2017, LendingClub provides the following outlook for the fourth quarter:

Fourth Quarter 2017

Total Net Revenue in the range of $158 million to $163 million.
Net Income (Loss) in the range of $(7) million to $(3) million.
Adjusted EBITDA((3)) in the range of $19 million to $23 million.
Reconciling Items between net loss and non-GAAP adjusted EBITDA consisting of stock-based compensation of approximately $15 million, and depreciation and amortization and other net adjustments of approximately $11 million.


             (3)    Adjusted EBITDA and Adjusted EPS are
                     non-GAAP financial measures.
                     Adjusted EBITDA for the prior period
                     has been reclassified to conform to
                     the current period presentation.
                     Please see discussion below under
                     the heading "Non-GAAP Measures" and
                     the reconciliations at the end of
                     this release.

About LendingClub

LendingClub was founded to transform the banking system to make credit more affordable and investing more rewarding. Today, LendingClub's online credit marketplace connects borrowers and investors to deliver more efficient and affordable access to credit. Through its technology platform, LendingClub is able to create cost efficiencies and passes those savings onto borrowers in the form of lower rates and to investors in the form of solid returns. LendingClub is based in San Francisco, California. Currently, residents of the following states may invest in LendingClub notes: AL, AR, AZ, CA, CO, CT, DC, DE, FL, GA, HI, IA, ID, IL, IN, KS, KY, LA, MA, ME, MD, MI, MN, MO, MS, MT, ND, NE, NH, NJ, NV, NY, OK, OR, RI, SC, SD, TN, TX, UT, VA, VT, WA, WI, WV, or WY. All loans are made by federally regulated issuing bank partners. More information is available at https://www.lendingclub.com.

Conference Call and Webcast Information

The LendingClub third quarter 2017 webcast and teleconference is scheduled to begin at 2:00 p.m. Pacific Time on Tuesday, November 7, 2017. A live webcast of the call will be available at http://ir.lendingclub.com under the Events & Presentations menu. To access the call, please dial +1 (888) 317-6003, or outside the U.S. +1 (412) 317-6061, with conference ID 7584209, ten minutes prior to 2:00 p.m. Pacific Time (or 5:00 p.m. Eastern Time). An audio archive of the call will be available at http://ir.lendingclub.com. An audio replay will also be available on November 7, 2017, until November 14, 2017, by calling +1 (877) 344-7529 or +1 (412) 317-0088, with Conference ID 10113254. LendingClub has used, and intends to use, its investor relations website, Blog (http://blog.lendingclub.com), Twitter handle (@LendingClub) and Facebook page (https://www.facebook.com/LendingClubTeam) as a means of disclosing material non-public information and to comply with its disclosure obligations under Regulation FD.

Non-GAAP Measures

To supplement our consolidated financial statements, which are prepared and presented in accordance with GAAP, we use the following non-GAAP financial measures: contribution, contribution margin, adjusted EBITDA, adjusted EBITDA margin, adjusted EPS, and investor fee revenue associated with the servicing portfolio excluding fair market value adjustments. Our non-GAAP measures do have limitations as analytical tools and you should not consider them in isolation or as a substitute for an analysis of our results under GAAP.

We believe these non-GAAP measures provide management and investors with useful supplemental information about the financial performance of our business, enable comparison of financial results between periods where certain items may vary independent of business performance, and enable comparison of our financial results with other public companies, many of which present similar non-GAAP financial measures.

In particular, we believe contribution and contribution margin are useful measures of direct product profitability because the measures illustrate the relationship between the costs most directly associated with revenue generating activities and the related revenue, and the effectiveness of the direct costs in obtaining revenue. We believe that adjusted EBITDA and adjusted EBITDA margin are important measures of operating performance because it allows for the comparison of our core operating results, including our return on capital and operating efficiencies, from period to period by removing the impact of depreciation and amortization in our asset base, other non-operating, and share-based compensation, tax consequences, and our capital structure (interest expense from any outstanding debt). We believe adjusted EPS is a useful measure used by investors and analysts in our sector because the exclusion of non-cash items like stock-based compensation and amortization of intangibles is a customary adjustment, and such expenses can vary significant due to many factors unrelated to the business. We believe investor fee revenue associated with the servicing portfolio excluding fair market value accounting adjustments is a useful measure because it reflects the amount of fees actually collected and represents the true economic benefit of our servicing arrangements.

There are a number of limitations related to the use of these non-GAAP financial measures versus their most comparable GAAP measure. In particular, many of the adjustments to derive the non-GAAP financial measures reflect the exclusion of items, specifically stock-based compensation expense, amortization of intangible assets, and the related income tax effects of the aforementioned exclusions that are recurring and will be reflected in our financial results for the foreseeable future. Other companies, including companies in our industry, may calculate these measures differently, which may reduce their usefulness as a comparative measure.

For more information on our non-GAAP financial measures and a reconciliation of such measures to the nearest GAAP measure, please see the "Reconciliation of GAAP to Non-GAAP Measures" tables at the end of this release.

Safe Harbor Statement

Some of the statements above, including statements regarding borrower and investor demand and anticipated future financial results are "forward-looking statements." The words "anticipate," "believe," "estimate," "expect," "intend," "may," "outlook," "plan," "predict," "project," "will," "would" and similar expressions may identify forward-looking statements, although not all forward-looking statements contain these identifying words. Factors that could cause actual results to differ materially from those contemplated by these forward statements include: the outcomes of pending governmental investigations and pending or threatened litigation, which are inherently uncertain; the impact of management changes and the ability to continue to retain key personnel; ability to achieve cost savings from recent restructurings; our ability to continue to attract and retain new and existing retail and institutional investors; competition; overall economic conditions; demand for the types of loans facilitated by us; default rates and those factors set forth in the section titled "Risk Factors" in our most recent Quarterly Report on Form 10-Q and Annual Report on Form 10-K, each filed with the SEC. We may not actually achieve the plans, intentions or expectations disclosed in forward-looking statements, and you should not place undue reliance on forward-looking statements. Actual results or events could differ materially from the plans, intentions and expectations disclosed in forward-looking statements. We do not assume any obligation to update any forward-looking statements, whether as a result of new information, future events or otherwise, except as required by law.

Information in this press release is not an offer to sell securities or the solicitation of an offer to buy securities, nor shall there be any sale of securities in any jurisdiction in which such offer, solicitation or sale would be unlawful prior to registration or qualification under the securities laws of such jurisdiction.

Additional information about LendingClub is available in the prospectus for LendingClub's notes, which can be obtained on LendingClub's website at https://www.lendingclub.com/info/prospectus.action.


                                                                            LENDINGCLUB CORPORATION

                                                                CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

                                                                (In thousands, except share and per share data)

                                                                                  (Unaudited)


                                                                                                                                           Three Months Ended                                    Nine Months Ended
                                                                                                                                            September 30,                                     September 30,

                                                                    2017                                 2016                      2017                     2016
                                                                    ----                                 ----                      ----                     ----

    Net revenue:

    Transaction fees                                                        $121,905                                            $100,813                                            $327,911                            $321,926

    Investor fees (1)                                             20,499                                 18,477                                  62,795                                53,620

    Other revenue (expense) (1)                                    (225)                               (7,158)                                  6,219                              (10,965)

    Interest income                                              151,532                                171,868                                 469,788                               529,432

    Interest expense                                           (139,681)                             (169,444)                              (448,628)                            (523,723)
    ----------------                                            --------                               --------                                --------                              --------

    Net interest income                                           11,851                                  2,424                                  21,160                                 5,709

    Total net revenue                                            154,030                                114,556                                 418,085                               370,290
    -----------------                                            -------                                -------                                 -------                               -------

    Operating expenses: (2)

    Sales and marketing                                           59,570                                 44,901                                 169,735                               161,213

    Origination and servicing                                     21,321                                 16,332                                  63,044                                56,464

    Engineering and product development                           32,860                                 29,428                                 104,338                                82,835

    Other general and administrative                              46,925                                 58,940                                 142,994                               150,432

    Goodwill impairment                                                -                                 1,650                                       -                               37,050

    Total operating expenses                                     160,676                                151,251                                 480,111                               487,994
    ------------------------                                     -------                                -------                                 -------                               -------

    Loss before income tax expense                               (6,646)                              (36,695)                               (62,026)                            (117,704)

    Income tax expense (benefit)                                      13                                  (209)                                   (79)                              (4,004)
                                                                     ---

    Consolidated net loss                                        (6,659)                              (36,486)                               (61,947)                            (113,700)

    Less: Loss attributable to noncontrolling interests            (129)                                     -                                  (119)                                    -
    ---------------------------------------------------             ----                                    ---                                   ----                                   ---

    LendingClub net loss                                                    $(6,530)                                          $(36,486)                                          $(61,828)                         $(113,700)
    ====================                                                     =======                                            ========                                            ========                           =========

    Net loss per share attributable to LendingClub:

    Basic                                                                    $(0.02)                                            $(0.09)                                            $(0.15)                            $(0.30)

    Diluted                                                                  $(0.02)                                            $(0.09)                                            $(0.15)                            $(0.30)

    Weighted-average common shares - Basic                   412,778,995                            391,453,316                             406,633,850                           385,037,334

    Weighted-average common shares - Diluted                 412,778,995                            391,453,316                             406,633,850                           385,037,334
    ----------------------------------------                 -----------                            -----------                             -----------                           -----------


                                                        (1)  In the first quarter of 2017, the Company aggregated the revenue previously reported as "Servicing fees" and
                                                              "Management fees" into "Investor fees." Additionally, the Company aggregated "Fair value adjustments -loans, loans
                                                              held for sale, notes and certificates" into "Other revenue (expense)." These changes had no impact to "Total net
                                                              revenue." Prior period amounts have been reclassified to conform to the current period presentation.

                                                        (2) Includes stock-based compensation expense as follows:


                                                                          Three Months Ended                                        Nine Months Ended
                                                                             September 30,                                             September 30,

                                                                    2017                                 2016                      2017                     2016
                                                                    ----                                 ----                      ----                     ----

    Sales and marketing                                                       $1,591                                              $1,699                                              $5,857                              $5,016

    Origination and servicing                                      1,049                                  1,013                                   3,819                                 2,722

    Engineering and product development                            4,640                                  4,931                                  17,001                                13,134

    Other general and administrative                               8,826                                 10,279                                  28,015                                25,518
                                                                   -----                                                                        ------

    Total stock-based compensation expense                                   $16,106                                             $17,922                                             $54,692                             $46,390
    ======================================                                   =======                                             =======                                             =======                             =======


                                                                                                                                                            LENDINGCLUB CORPORATION

                                                                                                                                                             OPERATING HIGHLIGHTS

                                                                                                                                    (In thousands, except percentages and number of employees, or as noted)

                                                                                                                                                                  (Unaudited)


                                                                                                                                                                                                            September 30,
                                                                                                                                                                                                                      2017

                                                                                                                     Three Months Ended                                                                   % Change

                                                                            September 30,           December 31,           March 31,                  June 30,               September 30,                   Q/Q           Y/Y
                                                                                     2016                    2016                  2017                        2017                       2017
                                                                                     ----                    ----                  ----                        ----                       ----

    Operating Highlights:

    Loan originations (in millions)                                                          $1,972                                         $1,987                                                $1,959                                  $2,147                $2,443                 14%        24%

    Net revenue                                                                            $114,556                                       $130,522                                              $124,482                                $139,573              $154,030                 10%        34%

    Consolidated net loss                                                                 $(36,486)                                     $(32,269)                                            $(29,844)                              $(25,444)             $(6,659)                74%      (82)%

    Contribution (1) (2)                                                                    $56,035                                        $60,736                                               $53,165                                 $66,028               $75,908                 15%        35%

    Contribution margin (1) (2)                                                     48.9%                          46.5%                                   42.7%                                 47.3%                      49.3%                 4%                    1%

    Adjusted EBITDA (1) (2)                                                                $(9,200)                                        $(880)                                                 $161                                  $4,483               $20,895                 N/M        N/M

    Adjusted EBITDA margin (1) (2)                                                 (8.0)%                         (0.7)%                                    0.1%                                  3.2%                      13.6%                N/M                   N/M

    EPS - diluted                                                                           $(0.09)                                       $(0.08)                                              $(0.07)                                $(0.06)              $(0.02)              (67)%      (78)%

    Adjusted EPS - diluted (1)                                                              $(0.04)                                       $(0.02)                                              $(0.02)                                $(0.01)                $0.03                 N/M     (175)%

    Originations by Investor Type:

    Managed accounts                                                                  55%                            43%                                     33%                                   31%                        24%

    Self-directed                                                                     14%                            13%                                     15%                                   13%                        10%

    Banks                                                                             13%                            31%                                     40%                                   44%                        42%

    LendingClub (6)                                                                     - %                            -   %                                   -   %                                 -   %                     9%

    Other institutional investors                                                     18%                            13%                                     12%                                   12%                        15%
                                                                                      ---                             ---                                      ---                                    ---                         ---

    Total                                                                            100%                           100%                                    100%                                  100%                       100%
    =====                                                                             ===                             ===                                      ===                                    ===                         ===

    Originations by Program:

    Personal loans - standard program                                                 71%                            74%                                     74%                                   72%                        73%

    Personal loans - custom program                                                   18%                            16%                                     15%                                   18%                        18%

    Other - custom program (3)                                                        11%                            10%                                     11%                                   10%                         9%
    -------------------------                                                         ---                             ---                                      ---                                                               ---

    Total                                                                            100%                           100%                                    100%                                  100%                       100%
    =====                                                                             ===                             ===                                      ===                                    ===                         ===

    Servicing Portfolio by Method Financed (in millions, at end of period):

    Notes                                                                                    $1,818                                         $1,795                                                $1,779                                  $1,740                $1,683                (3)%       (7)%

    Certificates                                                                    2,840                           2,752                                    2,516                                  2,281                       2,020               (11)%                 (29)%

    Whole loans sold                                                                6,242                           6,542                                    6,731                                  7,081                       7,627                  8%                   22%

    Other (4)                                                                          34                              28                                       27                                     49                         175                 N/M                   N/M
    --------                                                                          ---                             ---                                      ---                                    ---                         ---

    Total                                                                                   $10,934                                        $11,117                                               $11,053                                 $11,151               $11,505                  3%         5%
    =====                                                                                   =======                                        =======                                               =======                                 =======               =======

    Employees and contractors (5)                                                   1,464                           1,530                                    1,599                                  1,627                       1,779                  9%                   22%


    N/M Not meaningful.

            (1)    Represents a non-GAAP measure. See
                    "Reconciliation of GAAP to Non-GAAP
                    Measures."

            (2)    Prior to the three months ended March
                    30, 2017, amounts have been adjusted
                    to conform to the current period
                    presentation. See "Condensed
                    Consolidated Statements of
                    Operations" for further details.
                    Beginning in the third quarter of
                    2017, contribution and adjusted
                    EBITDA exclude income/loss
                    attributable to noncontrolling
                    interests. Prior period amounts have
                    been reclassified to conform to the
                    current period presentation.

            (3)    Comprised of education and patient
                    finance loans, small business loans,
                    and small business lines of credit
                    which are less than 10% of the
                    volumes presented individually.

            (4)    Includes loans invested in by the
                    Company for which there are no
                    associated notes or certificates.

            (5)    As of the end of each respective
                    period.

            (6)    Beginning in the third quarter of
                    2017, the Company introduced
                    "LendingClub" as a new line item
                    presented to separately show the
                    percentage of loan originations
                    funded by the Company.


                                                                                                                               LENDINGCLUB CORPORATION

                                                                                                                             SELECT FINANCIAL HIGHLIGHTS

                                                                                                                          (In millions, except percentages)

                                                                                                                                     (Unaudited)


                                                                                                                                                                          September 30,
                                                                                                                                                                                  2017

                                                                                            Three Months Ended                                                        % Change

                                                         September 30,        December 31,            March 31,            June 30,             September 30,              Q/Q          Y/Y
                                                                  2016                 2016                   2017                2017                       2017
                                                                  ----                 ----                   ----                ----                       ----

    Select Balance Sheet Information (at end of period):

    Cash and cash equivalents                                            $521                                        $516                                           $534                      $539   $384 (29)% (26)%

    Securities available for sale                                        $279                                        $287                                           $247                      $225   $219  (3)% (22)%
    -----------------------------                                        ----                                        ----                                           ----                      ----   ----

    Total                                                                $800                                        $803                                           $781                      $764   $603 (21)% (25)%

    Loans                                                              $4,412                                      $4,312                                         $4,027                    $3,797 $3,414 (10)% (23)%

    Loans held for sale                                                   $15                                          $9                                             $9                       $36   $266   N/M   N/M

    Notes and certificates                                             $4,420                                      $4,321                                         $4,034                    $3,806 $3,516  (8)% (20)%


    Total assets                                                       $5,608                                      $5,563                                         $5,232                    $5,029 $4,753  (5)% (15)%


    Total equity                                                         $977                                        $976                                           $972                      $984 $1,000    2%    2%


    N/M Not meaningful.


                                                                                                                                     LENDINGCLUB CORPORATION

                                                                                                                           RECONCILIATION OF GAAP TO NON-GAAP MEASURES

                                                                                                                      (In thousands, except percentages and per share data)

                                                                                                                                           (Unaudited)


                                                                                                   Three Months Ended                                                                           Nine Months Ended

                                                          September 30,           December 31,           March 31,                 June 30,              September 30,                September 30,                   September 30,
                                                                   2016                    2016                  2017                      2017                       2017                             2016                          2017
                                                                   ----                    ----                  ----                      ----                       ----                             ----                          ----

    Contribution reconciliation:

    Consolidated net loss                                               $(36,486)                                     $(32,269)                                          $(29,844)                                          $(25,444)                 $(6,659)                 $(113,700)      $(61,947)

    Engineering and product development expense                  29,428                          32,522                                 35,760                                 35,718                              32,860                      82,835                  104,338

    Other general and administrative expense                     58,940                          56,740                                 43,574                                 52,495                              46,925                     150,432                  142,994

    Goodwill impairment                                           1,650                               -                                     -                                     -                                  -                     37,050                        -

    Stock-based compensation expense                              2,712                           3,967                                  3,715                                  3,321                               2,640                       7,738                    9,676

    Income tax (benefit) expense                                  (209)                          (224)                                  (40)                                  (52)                                 13                     (4,004)                     (79)

    (Income) loss attributable to noncontrolling interest             -                              -                                     -                                  (10)                                129                           -                     119
    -----------------------------------------------------           ---                            ---                                   ---                                   ---                                 ---                         ---                     ---

    Contribution (1)                                                      $56,035                                        $60,736                                             $53,165                                             $66,028                   $75,908                    $160,351        $195,101
    ===============                                                       =======                                        =======                                             =======                                             =======                   =======                    ========        ========

    Total net revenue                                                    $114,556                                       $130,522                                            $124,482                                            $139,573                  $154,030                    $370,290        $418,085

    Contribution margin (1)                                       48.9%                          46.5%                                 42.7%                                 47.3%                              49.3%                      43.3%                   46.7%
    ----------------------                                         ----                            ----                                   ----                                   ----                                ----                        ----                     ----

    Adjusted EBITDA reconciliation:

    Consolidated net loss                                               $(36,486)                                     $(32,269)                                          $(29,844)                                          $(25,444)                 $(6,659)                 $(113,700)      $(61,947)

    Acquisition and related expense (2)                             294                             294                                    293                                     56                                   -                        880                      349

    Depreciation expense:

    Engineering and product development                           5,362                           6,134                                  7,794                                  8,483                               9,026                      14,772                   25,303

    Other general and administrative                              1,104                           1,213                                  1,298                                  1,305                               1,246                       3,003                    3,849

    Amortization of intangible assets                             1,163                           1,161                                  1,162                                  1,057                               1,034                       3,599                    3,253

    Goodwill impairment                                           1,650                               -                                     -                                     -                                  -                     37,050                        -

    Stock-based compensation expense                             17,922                          22,811                                 19,498                                 19,088                              16,106                      46,390                   54,692

    Income tax (benefit) expense                                  (209)                          (224)                                  (40)                                  (52)                                 13                     (4,004)                     (79)

    (Income) loss attributable to noncontrolling interest             -                              -                                     -                                  (10)                                129                           -                     119
    -----------------------------------------------------           ---                            ---                                   ---                                   ---                                 ---                         ---                     ---

    Adjusted EBITDA (1)                                                  $(9,200)                                        $(880)                                               $161                                              $4,483                   $20,895                   $(12,010)        $25,539
    ==================                                                    =======                                          =====                                                ====                                              ======                   =======                    ========         =======

    Total net revenue                                                    $114,556                                       $130,522                                            $124,482                                            $139,573                  $154,030                    $370,290        $418,085

    Adjusted EBITDA margin (1)                                   (8.0)%                         (0.7)%                                  0.1%                                  3.2%                              13.6%                     (3.2)%                    6.1%
    -------------------------                                     -----                           -----                                    ---                                    ---                                ----                       -----                      ---


            (1)    Beginning in the first quarter of
                    2017, contribution and adjusted
                    EBITDA include interest revenue to
                    capture the full spectrum of
                    revenue the Company expects to
                    generate. Beginning in the third
                    quarter of 2017, contribution and
                    adjusted EBITDA exclude (income)
                    loss attributable to
                    noncontrolling interests. Prior
                    period amounts have been
                    reclassified to conform to the
                    current period presentation.

            (2)    Represents amounts related to costs
                    for due diligence related to past
                    business acquisitions including
                    those the Company reviewed and
                    determined not to pursue a
                    transaction, as well as
                    incremental compensation expense
                    required to be paid under the
                    purchase agreement to retain key
                    former shareholder employees of an
                    acquired business.


                                                                                                                             LENDINGCLUB CORPORATION

                                                                                                             RECONCILIATION OF GAAP TO NON-GAAP MEASURES (Continued)

                                                                                                              (In thousands, except percentages and per share data)

                                                                                                                                   (Unaudited)


                                                                                       Three Months Ended                                                                Nine Months Ended

                                               September 30,           December 31,                   March 31,               June 30,                September 30,        September 30,                    September 30,
                                                        2016                       2016                      2017                    2017                          2017                     2016                             2017
                                                        ----                       ----                      ----                    ----                          ----                     ----                             ----

    Adjusted net loss reconciliation:

    LendingClub net loss                                     $(36,486)                                  $(32,269)                                           $(29,844)                             $(25,454)                                      $(6,530)                    $(113,700)            $(61,828)

    Acquisition and related expense (1)                  294                          294                                   293                                       56                          -                               880                        349

    Stock-based compensation expense                  17,922                       22,811                                19,498                                   19,088                     16,106                             46,390                     54,692

    Amortization of acquired intangible assets         1,163                        1,161                                 1,162                                    1,057                      1,034                              3,599                      3,253

    Goodwill impairment                                1,650                            -                                    -                                       -                         -                            37,050                          -

    Income tax (benefit) expense                       (209)                       (114)                                    -                                       -                         -                           (4,004)                          -


    Adjusted LendingClub net loss                            $(15,666)                                   $(8,117)                                            $(8,891)                   (5,253)                                        $10,610                    $(29,785)              $(3,534)
    =============================                             ========                                     =======                                                                         ======                                         =======                     ========                =======

    Adjusted EPS - diluted                                     $(0.04)                                    $(0.02)                                             $(0.02)                               $(0.01)                                         $0.03                        $(0.08)              $(0.01)

    Non-GAAP diluted shares reconciliation:

    GAAP diluted shares (2)                          391,453                      395,877                               400,309                                  406,677                    412,779                            385,037                    406,634

    Other dilutive equity awards (3)                       -                           -                                    -                                       -                         -                                 -                         -


    Non-GAAP diluted shares                          391,453                      395,877                               400,309                                  406,677                    412,779                            385,037                    406,634
    =======================                          =======                      =======                               =======                                  =======                    =======                            =======                    =======


            (1)    Represents amounts related to costs
                    for due diligence related to past
                    business acquisitions including
                    those the Company reviewed and
                    determined not to pursue a
                    transaction, as well as
                    incremental compensation expense
                    required to be paid under the
                    purchase agreement to retain key
                    former shareholder employees of an
                    acquired business.

            (2)    Equivalent to the basic and diluted
                    shares reflected in the quarterly
                    EPS calculations.

            (3)    Other dilutive equity awards
                    include assumed exercises of
                    unvested stock options, net of
                    assumed repurchases computed under
                    the treasury method, which were
                    excluded from GAAP net loss per
                    share as their impact would have
                    been anti-dilutive, but are
                    included in adjusted net loss per
                    share as the impact was dilutive.

View original content with multimedia:http://www.prnewswire.com/news-releases/lendingclub-reports-third-quarter-2017-results-300551283.html

SOURCE LendingClub