Cars.com Reports Third Quarter 2019 Results

CHICAGO, Nov. 6, 2019 /PRNewswire/ -- Cars.com Inc. (NYSE: CARS) ("Cars.com" or the "Company"), a leading digital marketplace and solutions provider for the automotive industry, today released its financial results for the quarter ended September 30, 2019.

Q3 Financial Highlights

    --  Revenue of $152.1 million, down $17.2 million, or 10%, year-over-year,
        in line with expectations
    --  Non-cash goodwill and intangible asset impairment charge of $431.3
        million, net of tax, triggered by a decline in share price following the
        completion of the strategic alternatives review, resulted in net loss of
        ($426.2) million, or ($6.38) per diluted share
    --  Adjusted Net Income of $21.3 million, or $0.32 per diluted share,
        compared to Adjusted Net Income of $38.4 million, or $0.55 per diluted
        share, in the prior year
    --  Adjusted EBITDA of $45.9 million, or 30% of revenue, down $16.3 million
        year-over-year, in line with expectations
    --  Net cash provided by operating activities of $80.6 million for the nine
        months ended September 30, 2019, with Free Cash Flow of $65.1 million
    --  Completed amendment to existing credit facility, which increases the
        maximum total net leverage to 4.50x from 3.75x, increasing flexibility
        and further strengthening liquidity position

Q3 Key Metrics and Highlights

    --  Average monthly unique visitors of 23.1 million, up 22% year-over-year
    --  Traffic (visits) of 144.4 million, up 27% year-over-year
    --  Mobile traffic was 73% of total traffic, compared to 68% in the third
        quarter of 2018
    --  Dealer customers of 18,635 as of September 30, 2019, down compared to
        18,891 as of June 30, 2019, driven by affiliate conversions and a
        decline in direct marketplace customers, partially offset by growth in
        digital solutions customers
    --  Direct monthly average revenue per dealer ("ARPD") was $2,069, down 2%
        year-over-year, excluding revenue from dealer websites and related
        digital solutions from Dealer Inspire; when revenue from dealer websites
        and related digital solutions is included, ARPD was $2,174 for the third
        quarter of 2019

Operational Highlights

    --  Drove audience market share gains, enabled by record organic traffic and
        sector leadership in SEO; the third quarter of 2019 marked the strongest
        quarter for both SEO traffic and leads in 20 years
    --  Completed the final affiliate conversions, providing 100% control over
        go-to market capabilities for the first time, expected to unlock $50
        million in incremental Free Cash Flow impact beginning in 2020
    --  Achieved OEM certifications from General Motors, Hyundai Motor America
        and Mitsubishi Motors North America endorsing Dealer Inspire as a
        website provider, providing opportunity to sell to over 5,000 dealers
        across North America
    --  Strong Dealer Inspire revenue continues, achieving 25% year-over-year
        growth in Q3

"With the affiliate conversions complete, our traffic and solutions strategy ramping, the tech transformation progressing on schedule, and our continued focus on operational efficiencies, we remain on track to deliver our 2019 outlook," said Alex Vetter, President and Chief Executive Officer of Cars.com.

Financial Results

Revenue for the third quarter of 2019 was $152.1 million, compared to $169.3 million in the prior year period. This decrease was primarily due to a decline in dealer customers and a $7.9 million decline in national advertising revenue, resulting from a reduction in upfront commitments for 2019 and lower close rates from OEMs. These declines were partially offset by growth in digital solutions revenue as well the uplift from affiliate conversions.

In the third quarter, the Company recorded a non-cash goodwill and intangible asset impairment charge of $461.5 million, based on an assessment triggered by a decline in share price following the completion of the strategic alternatives review. The Company does not expect the impairment charge to have any impact on future operations, affect its liquidity, affect cash flows from operating activities, or affect compliance with the financial covenants set forth in its credit agreement. The cash benefit from the deductible goodwill for tax purposes remains intact.

Total operating expenses for the third quarter of 2019 were $599.8 million, or $138.3 million excluding the impairment charge, compared to $141.0 million for the prior year period. This decrease in expense was primarily due to the Company's continued focus on operational efficiencies.

Net loss for the third quarter of 2019 was ($426.2) million, or ($6.38) per diluted share, compared to net income of $15.8 million, or $0.23 per diluted share, in the third quarter of 2018. Adjusted Net Income for the third quarter of 2019 was $21.3 million, or $0.32 per diluted share, compared to $38.4 million, or $0.55 per diluted share, in the third quarter of 2018.

Adjusted EBITDA for the third quarter of 2019 was $45.9 million, or 30% of revenue, compared to $62.2 million, or 37% of revenue, for the prior year period.

For the third quarter, average monthly unique visitors grew 22% year-over-year and total traffic grew 27% year-over-year, supported by product innovations and investments in and efficiencies gained in SEO, brand awareness and paid channels. Mobile traffic grew 37% year-over-year and accounted for 73% of total traffic compared to 68% in the prior year.

Dealer customers were 18,635 as of September 30, 2019, a decline of 1%, compared to 18,891 dealer customers as of June 30, 2019, primarily due to a decline of 198 affiliate customers, as well as a decline in direct marketplace dealer customers, partially offset by growth in digital solutions customers.

ARPD was $2,174 in the third quarter of 2019. ARPD excluding revenue from dealer websites and related digital solutions from Dealer Inspire was $2,069, down 2% year-over-year.

"Our results were in line with expectations this quarter. We continue to generate significant Free Cash Flow, thanks to the strength of our business model and continued focus on operational efficiency. Additionally, the recent amendment to our credit facility provides flexibility to respond to marketplace changes, if and when they arise, and demonstrates the continuation of our strong financial position," said Becky Sheehan, Chief Financial Officer of Cars.com.

Cash Flow and Balance Sheet

Net cash provided by operating activities for the nine-month period ended September 30, 2019 was $80.6 million, compared to $121.1 million in the prior year. Free Cash Flow for the nine-month period ended September 30, 2019 was $65.1 million, compared to $111.1 million in the same period last year. Cash flow was impacted in both periods by payments associated with the early conversion of affiliate markets.

Cash and cash equivalents was $19.8 million and debt outstanding was $666.6 million as of September 30, 2019. During the nine-month period, the Company paid down $29.7 million of indebtedness, net of borrowings. Net leverage at September 30, 2019 was 3.4x, calculated in accordance with the Company's credit agreement.

In October, the Company amended its existing credit agreement to reset the total net leverage covenant during the remaining term of the credit agreement while preserving the favorable pricing structure from the original agreement. The amendment increased the Company's maximum total net leverage ratio from 3.75x to 4.50x with incremental step downs through the maturity of the term loan and the revolving loan on May 31, 2022.

Outlook

The Company reaffirms the previously communicated 2019 outlook of revenue declines between 6% and 9%, with Adjusted EBITDA margin between 27% and 29%.

Q3 Earnings Call

As previously announced, management will hold a conference call and webcast today at 9:00 a.m. CST. This webcast may be accessed at investor.cars.com. A replay of the webcast and the slideshow will be available at this website following the conclusion of the call until November 20, 2019.

About Cars.com

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

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

Non-GAAP Financial Measures

This earnings release discusses Adjusted EBITDA, Adjusted EBITDA margin, Adjusted Net Income, Adjusted Net Income per diluted share and Free Cash Flow. These are not financial measures as defined by GAAP. These financial measures are presented as supplemental measures of operating performance because we believe they provide meaningful information regarding our performance and provide a basis to compare operating results between periods. In addition, we use Adjusted EBITDA as a measure for determining incentive compensation targets. Adjusted EBITDA also is used as a performance measure under our credit agreement and includes adjustments such as the items defined below and other further adjustments, which are defined in the credit agreement. These non-GAAP financial measures are frequently used by our lenders, securities analysts, investors and other interested parties to evaluate companies in our industry. For a reconciliation of the non-GAAP measures presented in this earnings release to their most directly comparable financial measure prepared in accordance with GAAP, see "Non-GAAP Reconciliations" below.

Other companies may define or calculate these measures differently, limiting their usefulness as comparative measures. Because of these limitations, these non-GAAP financial measures should not be considered in isolation or as substitutes for performance measures calculated in accordance with GAAP. Definitions of these non-GAAP financial measures and reconciliations to the most directly comparable GAAP financial measures are presented in the tables below.

We define Adjusted EBITDA as net income (loss) before (1) interest expense (income), net, (2) income tax expense (benefit), (3) depreciation, (4) amortization of intangible assets, (5) stock-based compensation expense, plus (6) certain other items, such as transaction-related costs, costs associated with the stockholder activist campaign, severance, transformation and other exit costs and write-off and impairments of goodwill, intangible assets and other long-lived assets. Amortization of unfavorable contracts liability is not adjusted out of Adjusted EBITDA.

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

Transaction-related costs are certain expense items resulting from actual or potential transactions such as business combinations, mergers, acquisitions, dispositions, spin-offs, financing transactions, and other strategic transactions, including, without limitation, (1) transaction-related bonuses and (2) expenses for advisors and representatives such as investment bankers, consultants, attorneys and accounting firms. Transaction-related costs may also include, without limitation, transition and integration costs such as retention bonuses and acquisition-related milestone payments to acquired employees, in addition to consulting, compensation and other incremental costs associated with integration projects.

We define Free Cash Flow as net cash provided by operating activities less capital expenditures, including purchases of property and equipment and capitalization of internal-use software and website development costs.

Key Metric Definitions

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

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

Dealer Customers. Dealer Customers represent dealerships using our products as of the end of each reporting period. Each 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.

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

Forward-Looking Statements

This press release contains "forward-looking statements" within the meaning of the federal securities laws. All statements other than statements of historical facts are forward-looking statements. Forward-looking statements include information concerning our business strategies, strategic alternatives review process, plans and objectives, market potential, outlook, trends, future financial performance, planned operational and product improvements, potential strategic transactions, liquidity and other matters and involve known and unknown risks that are difficult to predict. As a result, our actual financial results, performance, achievements, strategic actions or prospects may differ materially from those expressed or implied by these forward-looking statements. These statements often include words such as "believe," "expect," "project," "anticipate," "intend," "strategy," "plan," "estimate," "target," "seek," "will," "may," "would," "should," "could," "forecasts," "mission," "strive," "more," "goal" or similar expressions. Forward-looking statements are based on our current expectations, beliefs, strategies, estimates, projections and assumptions, based on our experience in the industry as well as our perceptions of historical trends, current conditions, expected future developments and other factors we think are appropriate. Such forward-looking statements are necessarily based upon estimates and assumptions that, while considered reasonable by the Company and its management based on their knowledge and understanding of the business and industry, are inherently uncertain. These statements are expressed in good faith and we believe these judgments are reasonable. However, you should understand that these statements are not guarantees of strategic action, performance or results. Our actual results could differ materially from those expressed in the forward-looking statements. Given these uncertainties, forward-looking statements should not be relied on in making investment decisions. Comparisons of results between current and prior periods are not intended to express any future trends, or indications of future performance, unless expressed as such, and should only be viewed as historical data. Whether or not any such forward-looking statement is in fact achieved will depend on future events, some of which are beyond our control.

Forward-looking statements are subject to a number of risks, uncertainties and other important factors, many of which are beyond our control, that could cause our actual results 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 our Annual Report on Form 10-K for the year ended December 31, 2018, our subsequent Quarterly Reports on Form 10-Q, our Current Reports on Form 8-K and our other filings with the Securities and Exchange Commission available on our website at investor.cars.com or via EDGAR at www.sec.gov. All forward-looking statements contained in this press release are qualified by these cautionary statements. You should evaluate all forward-looking statements made in this press release in the context of these 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 press release are intended to be subject to the safe harbor protection provided by the federal securities laws.


                                                                                            
           
              Cars.com Inc.


                                                                              
            
             Consolidated Statements of (Loss) Income


                                                                         
            
              
               (In thousands, except per share data)


                                                                                      
            
             
                (Unaudited)




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



                                                                                         2019                                                             2018        2019        2018



                              Revenue:



       Direct                                                                       $122,878                                                         $119,510    $349,162    $336,521


        National advertising                                                           20,161                                                           28,107      59,752      82,155



       Other                                                                           3,642                                                            4,010      11,215      12,152




         Retail                                                                      146,681                                                          151,627     420,129     430,828



         Wholesale                                                                     5,409                                                           17,685      34,366      66,953



            Total revenue                                                            152,090                                                          169,312     454,495     497,781



                              Operating expenses:


        Cost of revenue and operations                                                 25,089                                                           23,808      74,987      64,293


        Product and technology                                                         14,923                                                           15,616      48,125      51,215



       Marketing and sales                                                            50,789                                                           55,825     164,872     180,168


        General and administrative                                                     13,414                                                           15,131      59,265      53,704


        Affiliate revenue share                                                         5,158                                                            4,097       9,788      11,193


        Depreciation and amortization                                                  28,970                                                           26,504      86,761      77,154


        Goodwill and intangible asset
         impairment                                                                   461,463                                                                     461,463


             Total operating expenses                                                 599,806                                                          140,981     905,261     437,727



               Operating (loss) income                                              (447,716)                                                          28,331   (450,766)     60,054



                              Nonoperating (expense) income:


        Interest expense, net                                                         (7,712)                                                         (7,005)   (22,989)   (20,305)



       Other income, net                                                               1,402                                                               65       1,530          76



           Total nonoperating expense,
            net                                                                       (6,310)                                                         (6,940)   (21,459)   (20,229)


             (Loss) income before income
              taxes                                                                 (454,026)                                                          21,391   (472,225)     39,825


             Income tax (benefit) expense                                            (27,869)                                                           5,594    (31,011)     10,373


                Net (loss) income                                                  $(426,157)                                                         $15,797  $(441,214)    $29,452



                              Weighted-average common
                               shares outstanding:



     Basic                                                                            66,769                                                           69,652      67,043      70,900



     Diluted                                                                          66,769                                                           70,029      67,043      71,153


                              (Loss) earnings per share:



     Basic                                                                           $(6.38)                                                           $0.23     $(6.58)      $0.42



     Diluted                                                                          (6.38)                                                            0.23      (6.58)       0.41


                                                                                                
        
            Cars.com Inc.


                                                                                              
       
        Consolidated Balance Sheets


                                                                                           
     
         
          (In thousands, except per share data)




                                                                                                                                              
      
        September 30, 2019    
     
     December 31, 2018



                                                                                                                                                
      (unaudited)



              
                
                  Assets:



              
                Current assets:



              Cash and cash equivalents                                                                                                                            $19,773                   $25,463



              Accounts receivable, net                                                                                                                             101,782                   108,921



              Prepaid expenses                                                                                                                                       7,592                     9,264



              Other current assets                                                                                                                                     425                    10,289



              Total current assets                                                                                                                                 129,572                   153,937




              Property and equipment, net                                                                                                                           42,857                    41,482



              Goodwill                                                                                                                                             505,885                   884,449



              Intangible assets, net                                                                                                                             1,354,777                 1,510,410



              Investments and other assets                                                                                                                          26,788                    10,271



              Total assets                                                                                                                                      $2,059,879                $2,600,549




              
                
                  Liabilities and stockholders' equity:



              
                Current liabilities:



              Accounts payable                                                                                                                                      $6,280                   $11,631



              Accrued compensation                                                                                                                                  14,588                    16,821



              Unfavorable contracts liability                                                                                                                                                18,885



              Current portion of long-term debt                                                                                                                     32,518                    26,853



              Other accrued liabilities                                                                                                                             68,419                    36,520



              Total current liabilities                                                                                                                            121,805                   110,710




              
                Noncurrent liabilities:



              Long-term debt                                                                                                                                       630,913                   665,306



              Deferred tax liability                                                                                                                               125,175                   177,916



              Other noncurrent liabilities                                                                                                                          40,501                    19,694



              Total noncurrent liabilities                                                                                                                         796,589                   862,916




              Total liabilities                                                                                                                                    918,394                   973,626




              Commitments and contingencies



              
                Stockholders' equity:



              Preferred Stock at par, $0.01 par value; 5,000 shares authorized; no shares
      issued and outstanding as of September 30, 2019 and December 31, 2018,
      respectively



              Common Stock at par, $0.01 par value; 300,000 shares authorized; 66,678                                                                                  667                       683
      and 68,262 shares issued and outstanding as of September 30, 2019 and
      December 31, 2018, respectively



              Additional paid-in capital                                                                                                                         1,512,713                 1,508,001



              (Accumulated deficit) retained earnings                                                                                                            (362,957)                  118,239



              Accumulated other comprehensive loss                                                                                                                 (8,938)




              Total stockholders' equity                                                                                                                         1,141,485                 1,626,923



              Total liabilities and stockholders' equity                                                                                                        $2,059,879                $2,600,549


                                                           
         
                Cars.com Inc.


                                               
              
           Consolidated Statements of Cash Flows


                                                   
             
            
                  (In thousands)


                                                     
             
            
                  (Unaudited)




                                                                                  Nine Months Ended September 30,



                                                                                                             2019       2018



                                  Cash flows from operating
                                   activities:



     Net (loss) income                                                                                $(441,214)   $29,452


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



     Depreciation                                                                                         13,427      9,195


      Amortization of intangible assets                                                                    73,334     67,959


      Amortization of unfavorable
       contracts liability                                                                               (18,885)  (18,900)


      Goodwill and intangible asset
       impairment                                                                                         461,463



     Stock-based compensation                                                                              5,258      7,495



     Deferred income taxes                                                                              (52,741)     7,137


      Provision for doubtful accounts                                                                       3,844      3,451


      Amortization of debt issuance costs                                                                     959        971



     Other, net                                                                                              411        762


      Changes in operating assets and
       liabilities:



     Accounts receivable                                                                                   3,295      1,119



     Prepaid expenses                                                                                      1,672         66



     Other current assets                                                                                  9,992        330



     Other assets                                                                                       (16,517)       602



     Accounts payable                                                                                    (5,363)   (2,397)



     Accrued compensation                                                                                (2,233)   (3,363)



     Other accrued liabilities                                                                            28,627     18,306


      Other noncurrent liabilities                                                                         15,221    (1,104)


      Net cash provided by operating
       activities                                                                                          80,550    121,081



                                  Cash flows from investing
                                   activities:


           Purchase of property and equipment                                                            (15,409)   (9,966)


           Payment for DI Acquisition, net                                                                        (157,153)



          Other, net                                                                                       (599)


      Net cash used in investing
       activities                                                                                        (16,008) (167,119)



                                  Cash flows from financing
                                   activities:


           Proceeds from issuance of long-term
            debt                                                                                           10,000    195,000


           Payments of long-term debt                                                                    (39,688)  (71,875)


           Stock-based compensation plans, net                                                              (352)     (477)


           Repurchases of common stock                                                                   (40,000)  (76,681)


           Transactions with TEGNA, net                                                                     (192)   (2,683)


      Net cash (used in) provided by
       financing activities                                                                              (70,232)    43,284



      Net decrease in cash and cash
       equivalents                                                                                        (5,690)   (2,754)



      Cash and cash equivalents at
       beginning of period                                                                                 25,463     20,563


      Cash and cash equivalents at end of
       period                                                                                             $19,773    $17,809



                   Supplemental cash flow information:


      Cash paid for income taxes, net of
       refunds                                                                                               $168       $500



     Cash paid for interest                                                                               22,413     19,472


                                                                                                      
        
            Cars.com Inc.


                                                                                                    
        
        Non-GAAP Reconciliations


                                                                                      
              
          
          (In thousands, except per share data)


                                                                                                   
        
        
                  (Unaudited)




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



                                                                                              2019                                                    2018        2019        2018



                   Reconciliation of Net (loss) income to Adjusted EBITDA





     Net (loss) income                                                                 $(426,157)                                                $15,797  $(441,214)    $29,452


      Interest expense, net                                                                  7,712                                                   7,005      22,989      20,305


      Income tax (benefit) expense                                                        (27,869)                                                  5,594    (31,011)     10,373


      Depreciation and
       amortization                                                                         28,970                                                  26,504      86,761      77,154


      Goodwill and intangible
       asset impairment                                                                    461,463                                                            461,463


      Stock-based compensation                                                             (1,160)                                                  3,019       5,404       7,495


      Severance, transformation
       and other exit costs                                                                  2,114                                                     175       9,625       1,272


      Costs associated with the
       stockholder activist
       campaign                                                                                905                                                   2,869       8,825       7,766


      Transaction-related costs                                                                                                                       897       4,623      12,030


      Write-off of long-lived
       assets and other                                                                      (111)                                                    330         529         691



     Adjusted EBITDA*                                                                     $45,867                                                 $62,190    $127,994    $166,538







                   Reconciliation of Net (loss) income to Adjusted net income





     Net (loss) income                                                                 $(426,157)                                                $15,797  $(441,214)    $29,452


      Amortization of intangible
       assets                                                                               24,621                                                  23,212      73,334      67,959


      Goodwill and intangible
       asset impairment                                                                    461,463                                                            461,463


      Stock-based compensation                                                             (1,160)                                                  3,019       5,404       7,495


      Severance, transformation
       and other exit costs                                                                  2,114                                                     175       9,625       1,272


      Costs associated with the
       stockholder activist
       campaign                                                                                905                                                   2,869       8,825       7,766


      Transaction-related costs                                                                                                                       897       4,623      12,030


      Write-off of long-lived
       assets and other                                                                      (111)                                                    330         529         691


      Tax impact of adjustments                                                           (40,347)                                                (7,879)   (60,565)   (25,504)


      Adjusted net income*                                                                 $21,328                                                 $38,420     $62,024    $101,161



      Adjusted net income per
       share, diluted                                                                        $0.32                                                   $0.55       $0.92       $1.42



      Weighted-average common
       shares outstanding,
       diluted**                                                                            66,935                                                  70,029      67,395      71,153







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




      Net cash provided by
       operating activities                                                                $29,795                                                 $50,457     $80,550    $121,081


      Purchase of property and
       equipment                                                                           (6,055)                                                (3,549)   (15,409)    (9,966)



     Free cash flow                                                                       $23,740                                                 $46,908     $65,141    $111,115


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


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


                                                                                                                                    
              
                Cars.com Inc.


                                                                                                                              
              
                Supplemental Information


                                                                                                                            
              
                
                  (In thousands)


                                                                                                                             
              
                
                  (Unaudited)







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




                                                                                                                                   As Reported             
              
               Adjustments (1)   
        
                Stock-Based         
     
     As Adjusted
                                                                                                                                                                                                          Compensation




              Cost of revenue and operations                                                                                          $25,089                       
              $                 -                                  $79            $25,168



              Product and technology                                                                                                   14,923                                                                                       893             15,816



              Marketing and sales                                                                                                      50,789                                                                                     (172)            50,617



              General and administrative                                                                                               13,414                                              (4,308)                                  360              9,466



              Affiliate revenue share                                                                                                   5,158                                                                                                       5,158



              Depreciation and amortization                                                                                            28,970                                                                                                      28,970



              Goodwill and intangible asset impairment                                                                                461,463                                            (461,463)



              Total operating expenses                                                                                               $599,806                                           $(465,771)                               $1,160           $135,195





              Total nonoperating expense, net                                                                                          $6,310                                               $1,400    
          $                         -            $7,710






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





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




                                                                                                                                   As Reported             
              
               Adjustments (1)   
        
                Stock-Based         
     
     As Adjusted
                                                                                                                                                                                                          Compensation




              Cost of revenue and operations                                                                                          $23,808                       
              $                 -                                $(76)           $23,732



              Product and technology                                                                                                   15,616                                                                                     (571)            15,045



              Marketing and sales                                                                                                      55,825                                                                                     (583)            55,242



              General and administrative                                                                                               15,131                                              (4,271)                              (1,789)             9,071



              Affiliate revenue share                                                                                                   4,097                                                                                                       4,097



              Depreciation and amortization                                                                                            26,504                                                                                                      26,504



              Goodwill and intangible asset impairment



              Total operating expenses                                                                                               $140,981                                             $(4,271)                             $(3,019)          $133,691





              Total nonoperating expense, net                                                                                          $6,940                       
              $                 -   
          $                         -            $6,940






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





              
                Expense category for the Nine Months Ended September 30, 2019:




                                                                                                                                   As Reported             
              
               Adjustments (1)   
        
                Stock-Based         
     
     As Adjusted
                                                                                                                                                                                                          Compensation




              Cost of revenue and operations                                                                                          $74,987                       
              $                 -                                $(68)           $74,919



              Product and technology                                                                                                   48,125                                                                                     (658)            47,467



              Marketing and sales                                                                                                     164,872                                                                                   (1,170)           163,702



              General and administrative                                                                                               59,265                                             (25,002)                              (3,508)            30,755



              Affiliate revenue share                                                                                                   9,788                                                                                                       9,788



              Depreciation and amortization                                                                                            86,761                                                                                                      86,761



              Goodwill and intangible asset impairment                                                                                461,463                                            (461,463)



              Total operating expenses                                                                                               $905,261                                           $(486,465)                             $(5,404)          $413,392





              Total nonoperating expense, net                                                                                         $21,459                                               $1,400    
          $                         -           $22,859






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





              
                Expense category for the Nine Months Ended September 30, 2018:




                                                                                                                                   As Reported             
              
               Adjustments (1)   
        
                Stock-Based         
     
     As Adjusted
                                                                                                                                                                                                          Compensation




              Cost of revenue and operations                                                                                          $64,293                       
              $                 -                               $(175)           $64,118



              Product and technology                                                                                                   51,215                                                                                   (1,386)            49,829



              Marketing and sales                                                                                                     180,168                                                                                   (1,351)           178,817



              General and administrative                                                                                               53,704                                             (21,759)                              (4,583)            27,362



              Affiliate revenue share                                                                                                  11,193                                                                                                      11,193



              Depreciation and amortization                                                                                            77,154                                                                                                      77,154



              Goodwill and intangible asset impairment



              Total operating expenses                                                                                               $437,727                                            $(21,759)                             $(7,495)          $408,473





              Total nonoperating expense, net                                                                                         $20,229                       
              $                 -   
          $                         -           $20,229




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

View original content to download multimedia:http://www.prnewswire.com/news-releases/carscom-reports-third-quarter-2019-results-300952449.html

SOURCE Cars.com Inc.