Etsy, Inc. Reports Third Quarter 2020 Financial Results

BROOKLYN, N.Y., Oct. 28, 2020 /PRNewswire/ -- Etsy, Inc. (NASDAQ: ETSY), which operates two-sided online marketplaces that connect millions of passionate and creative buyers and sellers around the world, today announced financial results for its third quarter ended September 30, 2020.

"We delivered very strong results during the third quarter, with consolidated GMS and revenue growth up 119% and 128% respectively, evidence of our focused execution, engagement with our buyers and sellers, and our strong brand, underpinned by the unique inventory in our marketplace," said Josh Silverman, Etsy, Inc. Chief Executive Officer. "Consumer shopping habits have been greatly influenced by the events of 2020, and Etsy truly stands for something different. We've been able to sustain growth by driving retention and frequency of our existing buyers as well as becoming an important shopping destination for new buyers. While early, our incremental investments in product and marketing - specifically focused on search and frequency - are driving improvements in the customer experience. We are proud of our momentum, built on the strength of our business model and with the support of our engaged and focused team."



     
              Third Quarter 2020 Financial Summary

       (in thousands, except percentages; unaudited)





     The unaudited GAAP and non-GAAP financial measures and key operating and financial metrics we use are:




                                                                             
            
              Three Months Ended               % Growth             
            
            Nine Months Ended             % Growth

                                                                                     
             September 30,                      (Decline)                    
           September 30,                   (Decline)

                                                                                                                                      Y/Y                                                                  Y/Y



                                                                            2020                                        2019                              2020                         2019




     GMS (1)                                                                      $
            2,633,927                         $
            1,200,371                   119.4                                  $
       6,676,001          $
        3,319,228        101.1
                                                                                                                                                                       %                                                                                  %



     Revenue                                                                        $
            451,478                           $
            197,947                   128.1                                  $
       1,108,270            $
        548,381        102.1
                                                                                                                                                                       %                                                                                  %



     Marketplace revenue                                                            $
            341,623                           $
            141,628                   141.2                                    $
       829,575            $
        403,995        105.3
                                                                                                                                                                       %                                                                                  %



     Services revenue                                                               $
            109,855                            $
            56,319                    95.1                                    $
       278,695            $
        144,386         93.0
                                                                                                                                                                       %                                                                                  %



     Net income                                                                      $
            91,761                            $
            14,801                   520.0                                    $
       200,708             $
        64,603        210.7
                                                                                                                                                                       %                                                                                  %



     Adjusted EBITDA (Non-GAAP)                                                     $
            151,443                            $
            42,076                   259.9                                    $
       357,127            $
        131,644        171.3
                                                                                                                                                                       %                                                                                  %





     Active sellers                                                       3,681                                         2,592                       42.0                                        3,681                        2,592           42.0
                                                                                                                                                      %                                                                                       %



     Active buyers                                                       69,649                                        44,807                       55.4                                       69,649                       44,807           55.4
                                                                                                                                                      %                                                                                       %



     Percent mobile GMS                                              62
          %                                    59
         %                       300    
          bps                       61
        %                     59
       %           200    
     bps



     Percent international GMS                                       35
          %                                    36
         %                      (100    
          ) bps                     34
        %                     38
       %          (400    
     ) bps


     (1) 
              GMS for the three months ended September 30, 2020 and 2019 includes Reverb's GMS of $205.1 million and $76.9 million,
           respectively. Etsy.com GMS for the three months ended September 30, 2020 and 2019 was $2.4 billion and $1.1 billion,
           respectively. GMS for the nine months ended September 30, 2020 and 2019 includes Reverb's GMS of $600.4 million and
                                                                                                                                           $76.9 million, respectively. Etsy.com GMS for the nine months ended September 30, 2020 and 2019 was $6.1 billion and
                                                                                                                                                                                                                                    $3.2 billion, respectively.

For information about how we define our metrics, see our Quarterly Report on Form 10-Q for the quarter ended June 30, 2020.

"2020 demonstrates the scalability and value of our marketplace business model," said Rachel Glaser, Etsy, Inc. Chief Financial Officer. "We have a very disciplined approach to our investments with a goal to deliver profitable long-term growth. Our investments in marketing have contributed to encouraging progress in buyer retention and frequency which will serve as a foundation for the future. Etsy is uniquely positioned to leverage our strong balance sheet, dynamic business model, and solid fundamentals to capitalize on our large addressable market."

Third Quarter 2020 Highlights

Select highlights of our third quarter operating performance and business initiatives are outlined below:

    --  Of the 138 million all time buyers on the Etsy marketplace,
        approximately 50% have now purchased at least once in the last year,
        with approximately 69 million active buyers in the third quarter. In
        addition, the Etsy marketplace saw an influx of 14.8 million new buyers
        and reactivated buyers during the third quarter - the latter being those
        who haven't purchased in a year or more. We have implemented various
        strategies to engage and target new and existing buyers on and off-site,
        with personalized and consistent messaging across many channels, driving
        repeat visitation.
    --  The majority of Etsy's GMS is driven by existing buyers, and we have
        experienced a significant change in buyer cohorts in terms of the
        frequency with which they shop and the amount they are spending on Etsy.
        In terms of third quarter 2020 GMS per buyer, when using data for our
        2018 buyer cohort as a proxy for how our historical cohorts have
        performed, existing buyers have increased their GMS per buyer by more
        than 50% in the third quarter of 2020 when compared to the third quarter
        of 2019, even when excluding face mask purchases.
    --  We have also seen an increase in the value of our recent new buyer
        cohorts when measured by GMS per buyer. For example, a buyer in the
        second quarter of 2020, whose first purchase was not a face mask, spent
        50% more in their subsequent purchases in the first 90 days on Etsy than
        a new buyer in the second quarter of 2019. New buyers in the second
        quarter of 2020 whose first purchase on Etsy was a face mask are
        similarly valuable in GMS per buyer in terms of subsequent 90-day
        purchases, although they are primarily returning to Etsy to buy more
        face masks.
    --  We made additional progress in search and discovery by relieving
        friction in the search journey to make the site more browseable,
        increasing site performance, and improving the relevance and engagement
        of recommendations. We removed guided search icons, which had a neutral
        impact as we've made improvements to organic search, and launched Single
        Page App pagination to create faster, more responsive search pages. In
        addition, we began to incorporate buyer characteristics into our ranking
        algorithm for in-cart recommendations, which drove incremental GMS in
        the third quarter.
    --  We leveraged reviews to help buyers make more informed purchase
        decisions on items they are searching for. By incorporating machine
        learning we are now able to prioritize the most helpful reviews which
        are those that have substantial text, images, and are similar to the
        target listing.
    --  We deepened the human connections in our marketplace by launching
        listing videos, which help sellers showcase their products to buyers in
        ways they previously could not with photos, showing their expertise in
        making and bringing their products to life. As of September 30, 2020,
        approximately 1.5 million sellers videos were uploaded.
    --  Through our product development efforts we built trust in our
        marketplace by focusing on the core buying experience, improving
        shipping transparency and post-purchase experiences. We are helping
        buyers better understand when they should expect an item to arrive by
        expanding listing coverage of expected delivery dates. We launched a
        tool to help sellers adjust their processing times, a key input for
        expected delivery dates, based on their historical performance for time
        to ship.
    --  We added enhancements to our Etsy Ads (formerly Promoted Listings)
        service, improving the relevance of ads in search and the speed of
        incorporating changes in a seller's budget. We also made our Etsy Ads
        infrastructure more efficient, providing better search results while
        simultaneously using fewer cloud resources. To add to the seller
        experience, we launched performance graphs in the ads dashboard, helping
        to make advertising on Etsy as easy as possible for our sellers. These
        efforts contributed to the 91.4% year-over-year growth of on-site
        advertising revenue in the third quarter.
    --  We significantly increased our investments in marketing, and our
        optimization of spend across our marketing channels, with a particular
        focus on increasing the percentage of spend to mid and upper funnel
        channels. Upper funnel marketing spend, including television and digital
        video, was 18.1% of our overall marketing spend, or approximately $23
        million, in the third quarter. During the quarter, the teams also worked
        to finalize our holiday plans, which include a sales hub, earlier
        visibility of holiday onsite, and gift guides.
    --  We're also investing to drive frequency and buyer engagement. During the
        quarter, we launched a new buyer offer to target buyers through a series
        of emails after their initial purchase. We leveraged our CRM
        capabilities and machine learning to incentivize buyers to return to the
        site for a subsequent purchase.
    --  Our team remains highly productive while working remotely. During this
        time we allocated resources to critical infrastructure improvements to
        more accurately categorize our inventory and are investing in
        longer-term initiatives such as search and frequency and are seeing
        encouraging data from our recent product launches.
    --  Reverb launched a new feature that enables sellers to offer more
        competitive shipping rates to buyers that purchase multiple qualifying
        items. Reverb also made investments in customer support that are
        shortening response times for buyers and sellers.

Additional GMS highlights for the third quarter of 2020 include:

    --  GMS excluding mask sales for the Etsy marketplace was $2.2 billion, up
        93% year-over-year, and 11% of the Etsy marketplace's overall GMS was
        from mask sales.
    --  Etsy marketplace's GMS per active buyer on a trailing 12-month basis
        grew 8% year-over-year and 4% excluding masks.
    --  In the third quarter, the Etsy marketplace delivered 9.6 million new
        buyers and 5.2 million reactivated buyers who have not purchased in a
        year or more. Habitual buyers, buyers with 6 or more purchase days and
        over $200 in spend in the trailing 12-months, grew 104%, outpacing
        overall active buyer growth, and repeat buyers, buyers with 2 or more
        purchase days in the trailing 12-months, grew 70% in the third quarter.
    --  GMS from paid channels was 19% of overall GMS in the third quarter of
        2020, expanding 500 basis points compared to the third quarter of 2019.
    --  Consolidated active buyers grew 55.4% year-over-year in the third
        quarter, and active sellers grew 42.0% year-over-year.

Third Quarter 2020 Consolidated Financial Results

    --  Total revenue was $451.5 million for the third quarter of 2020, up
        128.1% year-over-year, driven by strong growth in both Marketplace and
        Services revenue.
    --  Consolidated take rate was 17.1% for the third quarter of 2020, up 60
        basis points year-over-year, driven by Etsy Ads,  Offsite Ads, and the
        expansion of our Etsy Payments Platform.
    --  Gross profit for the third quarter of 2020 was $331.3 million, up 156.8%
        year-over-year, and gross margin was 73.4%, up 820 basis points compared
        with 65.2% in the third quarter of 2019. The expansion in gross margin
        was primarily driven by our shift to Offsite Ads, which drives revenue
        growth without an equal offset in cost of revenue, and to a lesser
        extent revenue growth from Etsy Ads.
    --  Income from operations was $118.2 million in the third quarter of 2020,
        up 730% year-over-year, compared to a decline of 24% in the third
        quarter of 2019. The increase in income from operations was driven by an
        increase in gross profit coupled with leverage in operating expenses.
        Operating expenses were up 85.7% year-over-year driven primarily by our
        investments in marketing initiatives, including our shift to Offsite Ads
        where Etsy leverages its expertise and marketing budget to drive growth
        for sellers.
    --  Net income for the third quarter of 2020 was $91.8 million, with diluted
        earnings per share of $0.70.
    --  Non-GAAP Adjusted EBITDA for the third quarter of 2020 was $151.4
        million and grew 259.9% year-over-year. Non-GAAP Adjusted EBITDA margin
        (i.e., non-GAAP Adjusted EBITDA divided by revenue) was 33.5% in the
        third quarter of 2020, up 1,220 basis points year-over-year. Adjusted
        EBITDA performance was driven primarily by year-over-year revenue
        growth.
    --  Cash, cash equivalents, short- and long-term investments were $1.6
        billion as of September 30, 2020 in addition to a $200 million revolving
        credit facility that is currently undrawn. During the quarter, we issued
        $650.0 million of 7-year convertible senior notes. A portion of the
        proceeds were used to repurchase $301.1 million of our 0% Convertible
        Senior Notes due 2023 ("2018 Notes") and to enter into $74.7 million of
        capped call instruments.



     
                Financial Guidance and Outlook





     Below is Etsy's guidance for the fourth quarter of 2020.




                                                                                   
          
          Q4 2020 Guidance


                                                                                   
          
          October 28, 2020



     GMS Year-Over-Year Growth                                                                            65% - 85%


                                                                                        
       ~$2.7B - $3.1B



     Revenue Year-Over-Year Growth                                                                        70% - 90%


                                                                                        
       ~$459M - $513M



     Adjusted EBITDA Margin*                                                                              24% - 27%


                                                                                        
       ~$117M - $131M




                              
              *Assumes the midpoint of our revenue guidance.

"We are making significant investments today that reflect our strong conviction that Etsy has considerable opportunities for further growth - and that investments in technology, marketing, product, and people will yield both near and long-term benefits," continued Mr. Silverman. "We're focused on driving seller growth and bringing joy to buyers this holiday season. So far, October GMS growth trends for both Etsy and Reverb have been similar to what we experienced in September. Looking further out, 2021 is extremely hard to predict and we will be lapping enormous 2020 growth. We are confident that investing in Etsy's 'Right to Win' strategy will enable us to capitalize on our large market opportunity and unique position in e-commerce."

Webcast and Conference Call Information

Etsy will host a video webcast conference call to discuss these results at 5:00 p.m. Eastern Time today, which will be live-streamed via the Company's Investor Relations website (investors.etsy.com) under the events section. Those interested in submitting questions during the earnings call can do so by using the Q&A chat window, which will be available during the webcast. A copy of the earnings call presentation will also be posted to our website.

A replay of the video webcast will be available through the same link following the conference call starting at 8:00 p.m. Eastern Time this evening, for at least three months thereafter.

About Etsy

Etsy, Inc. operates two-sided online marketplaces that connect millions of passionate and creative buyers and sellers around the world. Our primary marketplace, Etsy.com, is the global destination for unique and creative goods. Buyers come to Etsy to be inspired and delighted by items that are crafted and curated by creative entrepreneurs. For sellers, we offer a range of tools and services that address key business needs. In addition, Etsy, Inc. owns Reverb, a leading global online marketplace dedicated to buying and selling new, used, and vintage musical instruments.

Etsy's mission is to "Keep Commerce Human," and we're committed to using the power of business to strengthen communities and empower people. Our company was founded in 2005 and is headquartered in Brooklyn, New York.

Etsy has used, and intends to continue using, its Investor Relations website and the Etsy News Blog (blog.etsy.com/news) to disclose material non-public information and to comply with its disclosure obligations under Regulation FD. Accordingly, you should monitor our investor relations website and the Etsy News Blog in addition to following our press releases, SEC filings, and public conference calls and webcasts.

Investor Relations Contact:

Deb Wasser, Vice President, Investor Relations
ir@etsy.com

Gabriel Ratcliff, Director, Investor Relations
ir@etsy.com

Media Relations Contact:

Sarah Marx, Senior Manager, Corporate Communications
press@etsy.com

Cautionary Statement Regarding Forward-Looking Statements

This press release contains or references forward-looking statements within the meaning of the federal securities laws. Forward-looking statements include statements relating to our financial guidance for the fourth quarter of 2020 and key drivers thereof; the impact of our investments on topline and profitable growth; our ability to capitalize on our large market opportunity; and the uncertain impacts that the COVID-19 pandemic may have on our business, strategy, operating results, key metrics, financial condition, profitability, and cash flows and changes in overall level of consumer spending and volatility in the global economy. Forward-looking statements include all statements that are not historical facts. In some cases, forward-looking statements can be identified by terms such as "anticipates," "believes," "could," "estimates," "expects," "intends," "may," "plans," "will," or similar expressions and the negatives of those words.

Forward-looking statements involve substantial risks and uncertainties that may cause actual results to differ materially from those that we expect. These risks and uncertainties include: (1) risks related to the ongoing COVID-19 pandemic, which continues to impact our GMS, other key metrics and results of operations in numerous ways that remain volatile and unpredictable; (2) the fluctuation of our quarterly operating results; (3) our failure to meet our publicly announced guidance or other expectations; (4) our ability to successfully execute on our business strategy or if our strategy proves to be ineffective; (5) our ability to attract and retain an active and engaged community of sellers and buyers; (6) our ability to continue our rapid growth; (7) macroeconomic events that are outside of our control; (8) our ability to recruit and retain employees; (9) the importance to our success of the trustworthiness of our marketplaces and the connections within our community; (10) our ability to enhance our current offerings and develop new offerings to respond to the changing needs of sellers and buyers; (11) the effectiveness of our marketing efforts; (12) the effectiveness of our mobile solutions for sellers and buyers; (13) our ability to expand our business in our core geographic markets; (14) regulation in the area of privacy and protection of user data; (15) our dependence on third-party payment providers; (16) acquisitions that may prove unsuccessful or divert management attention, including our acquisition of Reverb; and (17) the potential misuse or disclosure of sensitive information about members of our community and the potential for cyber-attacks. These risks and uncertainties are more fully described in our filings with the Securities and Exchange Commission, including in the section entitled "Risk Factors" in our Quarterly Report on Form 10-Q for the quarter ended June 30, 2020, and subsequent reports that we file with the Securities and Exchange Commission, including our Quarterly Report on Form 10-Q for the quarter ended September 30, 2020. Moreover, we operate in a very competitive and rapidly changing environment. New risks emerge from time to time. It is not possible for our management to predict all risks, nor can we assess the impact of all factors on our business or the extent to which any factor, or combination of factors, may cause actual results to differ materially from those contained in any forward-looking statements we may make. In light of these risks, uncertainties and assumptions, we cannot guarantee future results, levels of activity, performance, achievements, or events and circumstances reflected in the forward-looking statements will occur.

Forward-looking statements represent our beliefs and assumptions only as of the date of this press release. We disclaim any obligation to update forward-looking statements.



     
                Etsy, Inc.

       Condensed Consolidated Balance Sheets

       (in thousands; unaudited)




                                                           As of                               As of

                                                       September 30,                           December 31,

                                                                2020                    2019

                                                                                        ---


     ASSETS



     Current assets:



     Cash and cash equivalents                                      $
        1,144,974                       $
        443,293



     Short-term investments                                 379,586                   373,959



     Accounts receivable, net                                16,311                    15,386



     Prepaid and other current assets                        43,590                    38,614



     Funds receivable and seller accounts                   113,370                    49,786




     Total current assets                                 1,697,831                   921,038



     Restricted cash                                          5,341                     5,341



     Property and equipment, net                            118,141                   144,864



     Goodwill                                               139,740                   138,731



     Intangible assets, net                                 189,120                   199,236



     Deferred tax assets                                      1,819                    14,257



     Long-term investments                                   36,679                    89,343



     Other assets                                            25,834                    29,542




     Total assets                                                   $
        2,214,505                     $
        1,542,352




     LIABILITIES AND STOCKHOLDERS' EQUITY



     Current liabilities:



     Accounts payable                                                  $
        22,130                        $
        26,324



     Accrued expenses                                       174,206                    88,345



     Finance lease obligations-current                        8,345                     8,275



     Funds payable and amounts due to sellers               113,370                    49,786



     Deferred revenue                                        10,508                     7,617



     Other current liabilities                               12,383                     8,181




     Total current liabilities                              340,942                   188,528



     Finance lease obligations-net of current portion        47,147                    53,611



     Deferred tax liabilities                                63,448                    64,497



     Long-term debt, net                                  1,054,604                   785,126



     Other liabilities                                       41,697                    43,956



     Total liabilities                                    1,547,838                 1,135,718



     Total stockholders' equity                             666,667                   406,634




     Total liabilities and stockholders' equity                     $
        2,214,505                     $
        1,542,352



     
                Etsy, Inc.

       Condensed Consolidated Statements of Operations

       (in thousands, except share and per share amounts; unaudited)




                                                                                           Three Months Ended                               Nine Months Ended

                                                                                  
         September 30,                           
           September 30,


                                                                             2020                                  2019                         2020              2019

                                                                                                                                                              ---


     Revenue                                                                     $
        451,478                           $
          197,947                              $
           1,108,270  $
        548,381



     Cost of revenue                                                     120,168                                  68,949                        313,965                           180,212



     Gross profit                                                        331,310                                 128,998                        794,305                           368,169



     Operating expenses:



     Marketing                                                           126,779                                  50,098                        289,991                           131,536



     Product development                                                  45,908                                  32,465                        128,923                            86,177



     General and administrative                                           40,454                                  32,203                        112,717                            86,733



     Total operating expenses                                            213,141                                 114,766                        531,631                           304,446




     Income from operations                                              118,169                                  14,232                        262,674                            63,723



     Other expense, net                                                 (27,776)                                (4,143)                      (50,272)                          (5,828)




     Income before income taxes                                           90,393                                  10,089                        212,402                            57,895



     Benefit (provision) for income taxes                                  1,368                                   4,712                       (11,694)                            6,708



     Net income                                                                   $
        91,761                            $
          14,801                                $
           200,708   $
        64,603




     Net income per share attributable to common stockholders:



     Basic                                                                          $
        0.75                              $
          0.12                                   $
           1.68     $
        0.54




     Diluted                                                                        $
        0.70                              $
          0.12                                   $
           1.59     $
        0.51




     Weighted-average common shares outstanding:



     Basic                                                           121,978,272                             120,351,095                    119,666,841                       120,090,291




     Diluted                                                         137,560,385                             126,243,168                    134,376,695                       126,471,364



     
                Etsy, Inc.

       Condensed Consolidated Statements of Cash Flows

       (in thousands; unaudited)




                                                                                                              Nine Months Ended

                                                                                               
           
             September 30,


                                                                                             2020                                   2019

                                                                                                                                    ---


     Cash flows from operating activities



     Net income                                                                                    $
         200,708                          $
      64,603



     Adjustments to reconcile net income to net cash provided by operating activities:



     Stock-based compensation expense                                                     47,664                                   31,056



     Depreciation and amortization expense                                                45,088                                   32,760



     Provision for expected credit losses                                                  9,572                                    7,464



     Foreign exchange loss                                                                 8,559                                       25



     Non-cash interest expense                                                            26,326                                   10,500



     Deferred income taxes                                                                 5,755                                  (6,708)



     Loss on extinguishment of debt                                                       16,855



     Other non-cash expense (income), net                                                  3,231                                    (664)



     Changes in operating assets and liabilities                                          71,531                                 (10,697)



     Net cash provided by operating activities                                           435,289                                  128,339




     Cash flows from investing activities



     Acquisition of businesses, net of cash acquired                                           -                               (271,353)



     Cash paid for asset acquisition and intangible assets                                     -                                 (1,898)



     Purchases of property and equipment                                                   (388)                                 (5,889)



     Development of internal-use software                                                (3,685)                                 (6,242)



     Purchases of marketable securities                                                (300,880)                               (318,221)



     Sales of marketable securities                                                      346,596                                  395,348



     Net cash provided by (used in) investing activities                                  41,643                                (208,255)




     Cash flows from financing activities



     Payment of tax obligations on vested equity awards                                 (19,811)                                (23,605)



     Repurchase of stock                                                               (191,162)                               (154,790)



     Proceeds from exercise of stock options                                              18,486                                    8,934



     Proceeds from issuance of convertible senior notes                                  650,000                                  650,000



     Payment of debt issuance costs                                                      (9,764)                                (11,142)



     Purchase of capped calls                                                           (74,685)                                (76,180)



     Settlement of convertible senior notes                                            (137,166)



     Payments on finance lease obligations                                               (7,056)                                 (8,177)



     Other financing, net                                                                (8,268)                                   3,148




     Net cash provided by financing activities                                           220,574                                  388,188




     Effect of exchange rate changes on cash                                               4,175                                  (3,488)



     Net increase in cash, cash equivalents, and restricted cash                         701,681                                  304,784



     Cash, cash equivalents, and restricted cash at beginning of period                  448,634                                  372,326




     Cash, cash equivalents, and restricted cash at end of period                                $
         1,150,315                         $
      677,110

Currency-Neutral GMS Growth

We calculate currency-neutral GMS growth by translating current period GMS for goods sold that were listed in non-U.S. dollar currencies into U.S. dollars using prior year foreign currency exchange rates.

As reported and currency-neutral GMS growth for the periods presented below is as follows and include the operations of Reverb since August 15, 2019 (the date of acquisition):


                                     Quarter-to-Date Period Ended                                 
     
     Year-to-Date Period Ended


                         As Reported                             Currency-Neutral       FX Impact          As Reported                Currency-Neutral FX Impact




     September 30, 2020       119.4                                              117.4                              2.0        101.1                  100.9        0.2
                                   %                                                 %                               %           %                     %         %



     June 30, 2020            145.6                                              146.7                            (1.1)        90.8                   91.6      (0.8)
                                   %                                                 %                                           %                     %
                                                                                                                     %                                           %



     March 31, 2020            32.2                                               32.6                            (0.4)        32.2                   32.6      (0.4)
                                   %                                                 %                                           %                     %
                                                                                                                     %                                           %



     December 31, 2019         32.8                                               33.0                            (0.2)        26.5                   27.5      (1.0)
                                   %                                                 %                                           %                     %
                                                                                                                     %                                           %



     September 30, 2019        30.1                                               31.1                            (1.0)        23.6                   26.1      (2.5)
                                   %                                                 %                                           %                     %
                                                                                                                     %                                           %

Non-GAAP Financial Measures

Adjusted EBITDA

In this press release, we provide Adjusted EBITDA, a non-GAAP financial measure that represents our net income adjusted to exclude: interest and other non-operating expense, net; (benefit) provision for income taxes; depreciation and amortization; stock-based compensation expense; foreign exchange loss; acquisition-related expenses; non-ordinary course disputes; and loss on extinguishment of debt. Below is a reconciliation of Adjusted EBITDA to net income, the most directly comparable GAAP financial measure.

We have included Adjusted EBITDA because it is a key measure used by our management and Board of Directors to evaluate our operating performance and trends, allocate internal resources, prepare and approve our annual budget, develop short- and long-term operating plans, determine incentive compensation, and assess the health of our business. As our Adjusted EBITDA increases, we are able to invest more in our platform.

We believe that Adjusted EBITDA can provide a useful measure for period-to-period comparisons of our business as it removes the impact of certain non-cash items and certain variable charges.

Adjusted EBITDA has limitations as an analytical tool, and you should not consider it in isolation or as a substitute for analysis of our results as reported under GAAP. Some of these limitations are:

    --  Adjusted EBITDA does not reflect other non-operating expenses, net of
        other non-operating income, including net interest expense;
    --  Adjusted EBITDA does not reflect tax payments that may represent a
        reduction in cash available to us;
    --  although depreciation and amortization are non-cash charges, the assets
        being depreciated and amortized may have to be replaced in the future,
        and Adjusted EBITDA does not reflect cash capital expenditure
        requirements for such replacements or for new capital expenditure
        requirements;
    --  Adjusted EBITDA does not consider the impact of stock-based compensation
        expense;
    --  Adjusted EBITDA does not consider the impact of foreign exchange loss;
    --  Adjusted EBITDA does not reflect acquisition-related expenses;
    --  Adjusted EBITDA does not consider the impact of non-ordinary course
        disputes;
    --  Adjusted EBITDA does not consider the impact of the loss on
        extinguishment of debt; and
    --  other companies, including companies in our industry, may calculate
        Adjusted EBITDA differently, which reduces its usefulness as a
        comparative measure.

Because of these limitations, you should consider Adjusted EBITDA alongside other financial performance measures, including net income and our other GAAP results.



     
                Reconciliation of Net Income to Adjusted EBITDA

       (Unaudited)




                                                                                    Three Months Ended                         Nine Months Ended

                                                                    
              
          September 30,                
          
        September 30,


                                                                         2020                        2019            2020                     2019

                                                                                                                                            ---



                                                                   
              
         (in thousands)



     Net income                                                                 $
       91,761                               $
     14,801               $
      200,708   $
      64,603



     Excluding:



     Interest and other non-operating expense, net (1)                 9,457                                2,194                         24,105         4,749



     (Benefit) provision for income taxes                            (1,368)                             (4,712)                        11,694       (6,708)



     Depreciation and amortization (2)                                15,754                               12,808                         45,088        32,760



     Stock-based compensation expense                                 17,128                               12,137                         47,664        31,056



     Foreign exchange loss (3)                                         1,464                                1,949                          9,312         1,079



     Acquisition-related expenses (4)                                    392                                1,735                          1,701         2,941



     Non-ordinary course disputes                                          -                               1,164                                       1,164



     Loss on extinguishment of debt (5)                               16,855                                                             16,855




     Adjusted EBITDA                                                           $
       151,443                               $
     42,076               $
      357,127  $
      131,644




     (1) 
              Included in interest and other non-operating expense, net is primarily non-cash interest expense, including
           amortization of debt issuance costs, related to our convertible debt offerings, which were entered into in
           March 2018, September 2019, and August 2020.



     (2) 
              Included in depreciation and amortization is depreciation expense related to our headquarters lease, which
           is accounted for as a finance lease. Additionally, the three and nine months ended September 30, 2020 and
           2019 include amortization expense of acquired intangible assets and developed technology related to the
           acquisition of Reverb in the third quarter of 2019.



     (3) 
              Foreign exchange loss is primarily driven by the change in U.S. Dollar, Euro, and Pound Sterling exchange
           rates on our intercompany and other non-functional currency cash balances.



     (4) 
              Acquisition-related expenses are expenses related to our acquisition of Reverb.



     (5) 
              During the third quarter of 2020, the Company repurchased $301.1 million aggregate principal amount of
           its outstanding 2018 Notes. The Company recognized a non-cash loss on extinguishment of debt of $16.9
           million as a result.

View original content:http://www.prnewswire.com/news-releases/etsy-inc-reports-third-quarter-2020-financial-results-301162113.html

SOURCE Etsy, Inc.