LAKE SUCCESS, N.Y.,
Aug. 8, 2011 /PRNewswire/ --
DealerTrack Holdings, Inc. (Nasdaq: TRAK) today reported financial
results for the second quarter ended June
30, 2011.
(Logo:
http://photos.prnewswire.com/prnh/20101028/DEALERTRACKLOGO
)
GAAP Results for the Second Quarter 2011
- Revenue for the quarter was $89.0
million, as compared to $61.9
million for the second quarter of 2010.
- GAAP net income for the quarter was $2.2
million, as compared to a GAAP net loss of $(0.1) million for the second quarter of 2010.
- Diluted GAAP net income per share for the quarter was
$0.05, as compared to results that
were breakeven in the second quarter of 2010.
Non-GAAP Results for the Second Quarter 2011
- Adjusted EBITDA for the quarter was $21.3 million, as compared to $9.8 million for the second quarter of 2010.
- Adjusted net income for the quarter was $10.8 million, as compared to $5.3 million for the second quarter of 2010.
- Diluted adjusted net income per share was $0.25 for the quarter, as compared to
$0.13 for the second quarter of 2010.
GAAP Results for the Six Months Ended June 30, 2011
- Revenue for the six months was $166.2
million, as compared to $118.7
million for the same period in 2010.
- GAAP net income for the six months was $26.9 million, as compared to a GAAP net loss of
$(2.6) million for the same period in
2010. GAAP net income for 2011 has been positively impacted
by a $23.5 million non-cash reduction
in the valuation allowance against the company's net U.S. deferred
tax assets.
- Diluted GAAP net income per share for the six months was
$0.64, as compared to a GAAP net loss
of $(0.06) per share for the same
period in 2010. Diluted GAAP net income per share for 2011
was positively impacted by $0.56 per
share for a non cash reduction in the valuation allowance against
the company's net U.S. deferred tax assets.
Non-GAAP Results for the Six Months Ended June 30, 2011
- Adjusted EBITDA for the six months was $34.2 million, as compared to $14.7 million for the same period in 2010.
- Adjusted net income for the six months was $18.3 million, as compared to $7.3 million for the same period in 2010.
- Diluted adjusted net income per share for the six months was
$0.43, as compared to $0.18 per share for the same period in 2010.
Guidance for 2011 Annual Performance
DealerTrack raises revenue and both GAAP and non-GAAP earnings
guidance for the full year 2011 as follows:
Expected GAAP Results
- Revenue for the year is expected to be between $336.0 million and $340.0 million, net of
approximately $3.9 million of
contra-revenue, compared to the previous estimate of between
$324.0 million and $330.0 million,
net of approximately $3.7 million of
contra-revenue.
- GAAP net income for the year is expected to be between
$24.5 million and $27.0 million,
compared to the previous estimate of between $24.0 and $26.5 million.
- Diluted GAAP net income per share for the year is expected to
be between $0.57 and $0.63, compared
to the previous estimate of between $0.56
and $0.62.
Expected Non-GAAP Results
- Adjusted EBITDA for the year is expected to be between
$66.0 million and $70.0 million, compared to the previous estimate
of between $62.0 million and
$66.0 million.
- Adjusted net income for the year is expected to be between
$34.5 million and $37.0 million,
compared to the previous estimate of between $33.2 million and $35.7 million.
- Diluted adjusted net income per share for the year is expected
to be between $0.81 and $0.86
compared to the previous estimate of between $0.78 and $0.83.
Diluted GAAP net income and adjusted net income per share
guidance for the year are based on an assumed 42.8 million diluted
weighted average shares outstanding. The guidance assumes
that new car sales will be approximately 12.8 million units and
used car sales will be approximately 13.8 million units for 2011.
The assumptions for diluted weighted average shares
outstanding and new car sales are unchanged from our prior
estimates. The assumption for used car sales has been
increased by 0.8 million. The revised guidance implies an
adjusted EBITDA margin of approximately 20% for the full year, up
from approximately 19% to 20%. The 2011 adjusted EBITDA margin is
negatively impacted by approximately 50 basis points as a result of
the eCarList acquisition.
Mark O'Neil, chairman and chief executive officer of
DealerTrack, commented, "We are very pleased with our results for
the second quarter as our transaction businesses benefitted from
the continued improvement in the credit environment. Our
transaction results also reflect the strong performance of our
recently acquired processing solutions business." O'Neil
continued, "We believe that the subscription business will grow
more rapidly in the future as our acquisition of eCarList will
enable us to provide the most comprehensive inventory management
solution in the industry."
Conference Call
DealerTrack will host a conference call to discuss its second
quarter 2011 results and other matters on August 8, 2011 at 5:00
p.m. Eastern Time. The conference call will be webcast
live on the Internet at
http://ir.dealertrack.com/eventdetail.cfm?eventid=95733. In
addition, a live audio of the call will be accessible to the public
by calling 877-303-6648 (domestic) or 970-315-0443 (international);
no access code is necessary. Callers should dial in
approximately 10 minutes before the call begins. A replay
will be available on the DealerTrack website until August 31, 2011.
Non-GAAP Financial Measures
The non-GAAP measures of adjusted EBITDA and adjusted net income
disclosures are not presented in accordance with generally accepted
accounting principles (GAAP) and are not intended to be used in
lieu of GAAP presentations of net income. Adjusted EBITDA is
a non-GAAP financial measure that represents GAAP net income (loss)
excluding interest, taxes, depreciation and amortization expenses,
contra-revenue and may exclude certain items such as:
impairment charges, restructuring charges,
acquisition-related compensation expense and professional service
fees, realized gains or (losses) on securities and certain other
non-recurring items. Adjusted net income is a non-GAAP
financial measure that represents GAAP net income (loss) excluding
stock-based compensation expense, the amortization of acquired
identifiable intangibles, and contra-revenue and may also exclude
certain items, such as: impairment charges, restructuring charges,
acquisition-related compensation expense and professional service
fees, realized gains or (losses) on securities, adjustments to the
deferred tax asset valuation allowance and certain other
non-recurring items. These adjustments to net income, which
are shown before taxes, are adjusted for their tax impact.
Adjusted EBITDA and adjusted net income are presented because
management believes they provide additional information with
respect to the performance of our fundamental business activities
as the purchase accounting treatment of acquisitions can have a
negative impact on our GAAP results because the depreciation and
amortization expenses associated with acquired assets, as well as
particular intangibles (which tend to have a relatively short
useful life), can be substantial in the first several years
following an acquisition. As a result, we monitor our adjusted
EBITDA and adjusted net income and other business statistics as a
measure of operating performance in addition to net income and the
other measures included in our consolidated financial statements.
Management believes the adjusted EBITDA and adjusted net
income information is useful to investors for these reasons.
Adjusted EBITDA and adjusted net income are non-GAAP
financial measures and should not be viewed as an alternative to
GAAP measures of performance. Management believes the most
directly comparable GAAP financial measure for adjusted EBITDA and
adjusted net income is GAAP net income (loss) and has provided a
reconciliation of adjusted EBITDA to GAAP net income (loss) and
adjusted net income to GAAP net income (loss) in Attachment 4 to
this press release.
About DealerTrack (www.dealertrack.com)
DealerTrack's intuitive and high-value software solutions and
services enhance efficiency and profitability for all major
segments of the retail automotive industry, including dealers,
lenders, OEMs, agents and aftermarket providers. DealerTrack, whose
solution set for dealers is the industry's most comprehensive,
operates the largest online credit application network in
the United States, connecting over
17,000 dealers with more than 1,000 lenders. DealerTrack's Dealer
Management System (DMS) provides dealers with easy-to-use tools and
real-time data access to enhance their efficiency. DealerTrack's
Inventory offerings provide vehicle inventory management and
merchandising solutions to help dealers drive higher in-store and
online traffic with state-of-the-art, real-time listings — leading
to accelerated used-vehicle turn rates and higher dealer profits.
DealerTrack's Sales and F&I solutions allow dealers to
streamline the entire sales process as they structure deals from a
single integrated platform. Its Compliance offering helps dealers
meet legal and regulatory requirements, and protect their assets.
DealerTrack also offers additional solutions for the automotive
industry, including electronic motor vehicle registration and
titling applications, paper title storage, and digital document
services. DealerTrack's family of companies also includes data and
consulting service providers ALG and Chrome Systems. For more
information, visit www.dealertrack.com.
Safe Harbor for Forward-Looking and Cautionary
Statements
Statements in this press release regarding DealerTrack's
expected 2011 performance, the long-term outlook for its business,
and all other statements in this release other than the recitation
of historical facts are forward-looking statements (as defined in
the Private Securities Litigation Reform Act of 1995). These
statements involve a number of risks, uncertainties and other
factors that could cause actual results, performance or
achievements of DealerTrack to be materially different from any
future results, performance or achievements expressed or implied by
these forward-looking statements.
Factors that might cause such a difference include: economic
trends that affect the automotive retail industry or the indirect
automotive financing industry including the number of new and used
cars sold; reductions in auto dealerships; increased competitive
pressure from other industry participants, including Open Dealer
Exchange, RouteOne, CUDL, Finance Express and AppOne; the impact of
some vendors of software products for automotive dealers making it
more difficult for DealerTrack's customers to use DealerTrack's
solutions and services; security breaches, interruptions, failures
and/or other errors involving DealerTrack's systems or networks;
the failure or inability to execute any element of DealerTrack's
business strategy, including selling additional products and
services to existing and new customers; DealerTrack's success in
implementing an ERP system; the volatility of DealerTrack's stock
price; new regulations or changes to existing regulations; the
integration of recent acquisitions and the expected benefits, as
well as the integration and expected benefits of any future
acquisitions that DealerTrack may pursue; DealerTrack's success in
expanding its customer base and product and service offerings, the
impact of recent economic trends, and difficulties and increased
costs associated with raising additional capital; the impairment of
intangible assets, such as trademarks and goodwill; and other risks
listed in DealerTrack's reports filed with the Securities and
Exchange Commission (SEC), including its most recent Annual Report
on Form 10-K. These filings can be found on DealerTrack's
website at www.dealertrack.com and the SEC's website at
www.sec.gov. Forward-looking statements included herein speak only
as of the date hereof and DealerTrack disclaims any obligation to
revise or update such statements to reflect events or circumstances
after the date hereof or to reflect the occurrence of unanticipated
events or circumstances, except as required by law.
Attachment (1) Actual
Results
|
|
Three-Month
Period
|
|
DEALERTRACK
HOLDINGS, INC.
|
|
Consolidated
Statements of Operations
|
|
(Dollars in
thousands, except per share data)
|
|
(Unaudited)
|
|
|
|
|
|
|
|
Three Months
Ended
|
|
|
June
30,
|
|
|
2011
|
|
2010
|
|
|
|
|
|
|
Net revenue
|
$
89,051
|
|
$
61,907
|
|
Cost of revenue
|
49,040
|
|
31,265
|
|
Product development
|
3,500
|
|
3,339
|
|
Selling, general and
administrative
|
30,633
|
|
27,260
|
|
Total operating
expenses
|
83,173
|
|
61,864
|
|
Income from
operations
|
5,878
|
|
43
|
|
Interest and other (expense)
income, net
|
(36)
|
|
339
|
|
Realized gain on
securities
|
409
|
|
-
|
|
Income before provision
for income taxes
|
6,251
|
|
382
|
|
Provision for income taxes,
net
|
(4,085)
|
|
(499)
|
|
Net income
(loss)
|
$
2,166
|
|
$
(117)
|
|
|
|
|
|
|
Basic net income (loss) per
share
|
$
0.05
|
|
$
(0.00)
|
|
Diluted net income (loss) per
share
|
$
0.05
|
|
$
(0.00)
|
|
Weighted average shares
outstanding (basic)
|
41,202,939
|
|
40,271,983
|
|
Weighted average shares
outstanding (diluted)
|
42,550,398
|
|
40,271,983
|
|
|
|
|
|
|
Adjusted EBITDA (non-GAAP)
(a)
|
$
21,270
|
|
$
9,800
|
|
Adjusted EBITDA margin
(non-GAAP) (b)
|
24%
|
|
16%
|
|
Adjusted net income (non-GAAP)
(a)
|
$
10,835
|
|
$
5,252
|
|
Diluted adjusted net income per
share (non-GAAP) (c)
|
$
0.25
|
|
$
0.13
|
|
|
|
|
|
|
Stock-based compensation expense
was classified as follows:
|
|
|
|
|
Cost of revenue
|
$
425
|
|
$
438
|
|
Product
development
|
$
187
|
|
$
156
|
|
Selling, general and
administrative
|
$
2,414
|
|
$
2,493
|
|
|
|
|
|
|
(a) See Reconciliation
Data in Attachment 4.
|
|
(b) Represents adjusted
EBITDA as a percentage of net revenue.
|
|
(c) For the three months
ended June 30, 2010, the adjusted net income per share of
approximately $0.13 is
based on 41,258,015 diluted
weighted average shares outstanding.
|
|
|
|
|
|
Attachment (1) Actual
Results
|
|
Six-Month
Period
|
|
DEALERTRACK
HOLDINGS, INC.
|
|
Consolidated
Statements of Operations
|
|
(Dollars in
thousands, except per share data)
|
|
(Unaudited)
|
|
|
|
|
|
|
|
Six Months
Ended
|
|
|
June
30,
|
|
|
2011
|
|
2010
|
|
|
|
|
|
|
Net revenue
|
$
166,242
|
|
$
118,692
|
|
Cost of revenue
|
91,906
|
|
61,982
|
|
Product development
|
7,242
|
|
6,937
|
|
Selling, general and
administrative
|
62,234
|
|
54,668
|
|
Total operating
expenses
|
161,382
|
|
123,587
|
|
Income (loss) from
operations
|
4,860
|
|
(4,895)
|
|
Interest and other income,
net
|
210
|
|
1,030
|
|
Realized gain on
securities
|
409
|
|
582
|
|
Income (loss) before
benefit from income taxes
|
5,479
|
|
(3,283)
|
|
Benefit from income taxes,
net
|
21,415
|
|
715
|
|
Net income
(loss)
|
$
26,894
|
|
$
(2,568)
|
|
|
|
|
|
|
Basic net income (loss) per
share
|
$
0.66
|
|
$
(0.06)
|
|
Diluted net income (loss) per
share
|
$
0.64
|
|
$
(0.06)
|
|
Weighted average shares
outstanding (basic)
|
41,035,681
|
|
40,182,567
|
|
Weighted average shares
outstanding (diluted)
|
42,279,986
|
|
40,182,567
|
|
|
|
|
|
|
Adjusted EBITDA (non-GAAP)
(a)
|
$
34,171
|
|
$
14,742
|
|
Adjusted EBITDA margin
(non-GAAP) (b)
|
21%
|
|
12%
|
|
Adjusted net income (non-GAAP)
(a)
|
$
18,325
|
|
$
7,303
|
|
Diluted adjusted net income per
share (non-GAAP) (c)
|
$
0.43
|
|
$
0.18
|
|
|
|
|
|
|
Stock-based compensation expense
was classified as follows:
|
|
|
|
|
Cost of revenue
|
$
852
|
|
$
841
|
|
Product
development
|
$
372
|
|
$
307
|
|
Selling, general and
administrative
|
$
4,744
|
|
$
4,681
|
|
|
|
|
|
|
(a) See Reconciliation
Data in Attachment 4.
|
|
(b) Represents adjusted
EBITDA as a percentage of net revenue.
|
|
(c) For the six months
ended June 30, 2010, the adjusted net income per share of
approximately $0.18 is
based on 41,158,396 diluted
weighted average shares outstanding.
|
|
|
|
|
|
Attachment (2) Condensed
Consolidated Balance Sheets
|
|
DEALERTRACK
HOLDINGS, INC.
|
|
Condensed
Consolidated Balance Sheets
|
|
(Dollars in
thousands)
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
June
30,
2011
|
|
December
31,
2010
|
|
|
|
|
|
|
ASSETS
|
|
|
|
|
Cash and cash
equivalents
|
$
70,061
|
|
$ 192,563
|
|
Investments
|
655
|
|
490
|
|
Customer funds
|
2,960
|
|
-
|
|
Customer funds
receivable
|
13,593
|
|
-
|
|
Accounts receivable,
net
|
37,127
|
|
24,273
|
|
Prepaid expenses and other
current assets
|
27,693
|
|
17,929
|
|
Total current
assets
|
152,089
|
|
235,255
|
|
|
|
|
|
|
Property and equipment,
net
|
21,532
|
|
18,875
|
|
Software and website development
costs, net
|
34,505
|
|
29,875
|
|
Intangible assets,
net
|
95,026
|
|
23,163
|
|
Goodwill
|
211,937
|
|
136,408
|
|
Deferred taxes and other
long-term assets
|
38,766
|
|
15,387
|
|
Total assets
|
$ 553,855
|
|
$ 458,963
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS'
EQUITY
|
|
|
|
|
Accounts payable and accrued
expenses
|
$
32,433
|
|
$
28,575
|
|
Customer funds
payable
|
16,553
|
|
-
|
|
Deferred revenue
|
7,810
|
|
5,010
|
|
Other current
liabilities
|
359
|
|
728
|
|
Total current
liabilities
|
57,155
|
|
34,313
|
|
|
|
|
|
|
Long-term liabilities
|
47,417
|
|
15,733
|
|
Total
liabilities
|
104,572
|
|
50,046
|
|
Total stockholders'
equity
|
449,283
|
|
408,917
|
|
Total liabilities and
stockholders' equity
|
$ 553,855
|
|
$ 458,963
|
|
|
|
|
|
|
|
Attachment (3) Consolidated
Statements of Cash Flows
|
|
DEALERTRACK
HOLDINGS, INC.
|
|
Consolidated
Statements of Cash Flows
|
|
(Dollars in
thousands)
|
|
(Unaudited)
|
|
|
|
|
|
|
|
Six Months
Ended
|
|
|
June
30,
|
|
|
2011
|
|
2010
|
|
Operating
activities:
|
|
|
|
|
Net income (loss)
|
$
26,894
|
|
$
(2,568)
|
|
Adjustments to reconcile net
income (loss) to net cash provided by
(used in) operating
activities:
|
|
|
|
|
Depreciation and
amortization
|
24,739
|
|
18,304
|
|
Deferred tax
benefit
|
(23,707)
|
|
(3,942)
|
|
Stock-based compensation
expense
|
5,968
|
|
5,829
|
|
Provision for doubtful
accounts and sales credits
|
3,331
|
|
2,807
|
|
Amortization of deferred
interest
|
-
|
|
68
|
|
Amortization of debt
issuance costs
|
91
|
|
-
|
|
Deferred
compensation
|
100
|
|
-
|
|
Stock-based compensation
windfall tax benefit
|
(1,890)
|
|
(894)
|
|
Realized gain on
securities
|
(409)
|
|
(582)
|
|
Changes in operating
assets and liabilities, net of effects of acquisitions:
|
|
|
|
|
Accounts
receivable
|
(11,583)
|
|
(8,316)
|
|
Customer funds and
customer funds receivable
|
(6,060)
|
|
-
|
|
Prepaid expenses and other
current assets
|
(4,777)
|
|
(3,783)
|
|
Accounts payable and
accrued expenses
|
(8,237)
|
|
(8,232)
|
|
Customer funds
payable
|
6,060
|
|
-
|
|
Deferred revenue and other
current liabilities
|
1,427
|
|
(9)
|
|
Other long-term
liabilities
|
147
|
|
290
|
|
Deferred rent
|
67
|
|
(24)
|
|
Other long-term
assets
|
144
|
|
(12,307)
|
|
Net cash provided by (used in)
operating activities
|
12,305
|
|
(13,359)
|
|
|
|
|
|
|
Investing
activities:
|
|
|
|
|
Capital expenditures
|
(5,571)
|
|
(9,852)
|
|
Sale of investments
|
2,485
|
|
1,419
|
|
Capitalized software and website
development costs
|
(9,657)
|
|
(6,435)
|
|
Payment for acquisition of
business and intangible assets, net of
acquired cash
|
(128,311)
|
|
(3,028)
|
|
Net cash used in investing
activities
|
(141,054)
|
|
(17,896)
|
|
|
|
|
|
|
Financing
activities:
|
|
|
|
|
Principal payments on capital
lease obligations
|
(299)
|
|
(260)
|
|
Proceeds from the exercise of
employee stock options
|
4,386
|
|
396
|
|
Proceeds from employee stock
purchase plan
|
340
|
|
413
|
|
Purchase of treasury
stock
|
(441)
|
|
(595)
|
|
Stock-based compensation
windfall tax benefit
|
1,890
|
|
894
|
|
Net cash provided by
financing activities
|
5,876
|
|
848
|
|
|
|
|
|
|
Net decrease in cash and cash
equivalents
|
(122,873)
|
|
(30,407)
|
|
Effect of exchange rate changes
on cash and cash equivalents
|
371
|
|
(141)
|
|
Cash and cash equivalents,
beginning of period
|
192,563
|
|
197,509
|
|
Cash and cash equivalents, end
of period
|
$
70,061
|
|
$
166,961
|
|
|
|
|
|
|
|
|
|
|
|
|
Six Months
Ended
|
|
|
June
30,
|
|
|
2011
|
|
2010
|
|
Supplemental
disclosure:
|
|
|
|
|
Cash paid for:
|
|
|
|
|
Income taxes
|
$
4,465
|
|
$
3,954
|
|
Interest
|
32
|
|
33
|
|
Non-cash investing and financing
activities:
|
|
|
|
|
Accrued capitalized
hardware, software and fixed assets
|
1,004
|
|
2,977
|
|
Assets acquired under
capitalized leases
|
34
|
|
289
|
|
Capitalized stock-based
compensation
|
67
|
|
34
|
|
Deferred compensation
reversal to equity
|
100
|
|
-
|
|
|
|
|
|
|
|
Attachment (4) Reconciliation
Data
|
|
DEALERTRACK
HOLDINGS, INC.
|
|
Reconciliation of GAAP Net
Income (Loss) to Non-GAAP Adjusted EBITDA
|
|
(Dollars in
thousands)
|
|
(Unaudited)
|
|
|
|
|
|
|
|
Three Months
Ended
|
|
|
June
30,
|
|
|
2011
|
|
2010
|
|
|
|
|
|
|
GAAP net income
(loss)
|
$ 2,166
|
|
$ (117)
|
|
Interest income
|
(84)
|
|
(123)
|
|
Interest expense
|
212
|
|
60
|
|
Provision for income taxes,
net
|
4,085
|
|
499
|
|
Depreciation of property and
equipment and amortization of
capitalized software and website
costs
|
5,286
|
|
4,135
|
|
Amortization of acquired
identifiable intangibles
|
7,708
|
|
4,929
|
|
EBITDA (non-GAAP)
|
19,373
|
|
9,383
|
|
Adjustments:
|
|
|
|
|
Contra-revenue
|
1,114
|
|
196
|
|
Integration and other
related costs (including stock-based compensation)
|
306
|
|
-
|
|
Acquisition related
and other professional fees
|
886
|
|
221
|
|
Realized gain on
securities
|
(409)
|
|
-
|
|
Adjusted EBITDA
(non-GAAP)
|
$ 21,270
|
|
$ 9,800
|
|
|
|
|
|
|
|
Attachment (4) Reconciliation
Data
|
|
DEALERTRACK
HOLDINGS, INC.
|
|
Reconciliation of GAAP Net
Income (Loss) to Non-GAAP Adjusted EBITDA
|
|
(Dollars in
thousands)
|
|
(Unaudited)
|
|
|
|
|
|
|
|
Six Months
Ended
|
|
|
June
30,
|
|
|
2011
|
|
2010
|
|
|
|
|
|
|
GAAP net income
(loss)
|
$ 26,894
|
|
$
(2,568)
|
|
Interest income
|
(188)
|
|
(249)
|
|
Interest expense
|
244
|
|
119
|
|
Benefit from income taxes,
net
|
(21,415)
|
|
(715)
|
|
Depreciation of property and
equipment and amortization of
capitalized software and website
costs
|
10,171
|
|
8,141
|
|
Amortization of acquired
identifiable intangibles
|
14,568
|
|
10,163
|
|
EBITDA (non-GAAP)
|
30,274
|
|
14,891
|
|
Adjustments:
|
|
|
|
|
Contra-revenue
|
2,057
|
|
196
|
|
Integration and other
related costs (including stock-based compensation)
|
958
|
|
-
|
|
Acquisition related
and other professional fees
|
1,216
|
|
237
|
|
Acquisition related
compensation expense
|
75
|
|
-
|
|
Realized gain on
securities
|
(409)
|
|
(582)
|
|
Adjusted EBITDA
(non-GAAP)
|
$ 34,171
|
|
$ 14,742
|
|
|
|
|
|
|
|
Attachment (4) Reconciliation
Data
|
|
DEALERTRACK
HOLDINGS, INC.
|
|
Reconciliation of GAAP Net
Income (Loss) to Non-GAAP Adjusted Net Income
|
|
(Dollars in
thousands)
|
|
(Unaudited)
|
|
|
|
|
|
|
|
Three Months
Ended
|
|
|
June
30,
|
|
|
2011
|
|
2010
|
|
|
|
|
|
|
GAAP net income
(loss)
|
$ 2,166
|
|
$ (117)
|
|
Adjustments:
|
|
|
|
|
Amortization of acquired
identifiable intangibles
|
7,708
|
|
4,929
|
|
Stock-based compensation
(excluding amounts included in
integration and
other related costs)
|
3,035
|
|
3,087
|
|
Integration and other
related costs (including stock-based compensation)
|
306
|
|
-
|
|
Acquisition related and
other professional fees
|
886
|
|
221
|
|
Contra-revenue
|
1,114
|
|
196
|
|
Realized gain on
securities (non-taxable)
|
(409)
|
|
-
|
|
Deferred tax asset
valuation allowance (non-taxable)
|
1,001
|
|
-
|
|
Tax impact of adjustments
(a)
|
(4,972)
|
|
(3,064)
|
|
Adjusted net income
(non-GAAP)
|
$ 10,835
|
|
$ 5,252
|
|
|
|
|
|
|
|
|
|
|
|
(a) The tax impact of
adjustments for the three months ended June 30, 2011, are based on
a U.S. statutory tax rate of 38.3% applied to taxable adjustments
other than amortization of acquired identifiable intangibles and
stock-based compensation expense, which are based on a blended tax
rate of 38.2% and 37.9%, respectively. The tax impact of
adjustments for the three months ended June 30, 2010, are based on
a U.S. effective tax rate of 36.7% applied to taxable adjustments
other than amortization of acquired identifiable intangibles and
stock-based compensation expense, which are based on a blended tax
rate of 36.2% and 36.6%, respectively.
|
|
|
|
|
|
Attachment (4) Reconciliation
Data
|
|
DEALERTRACK
HOLDINGS, INC.
|
|
Reconciliation of GAAP Net
Income (Loss) to Non-GAAP Adjusted Net Income
|
|
(Dollars in
thousands)
|
|
(Unaudited)
|
|
|
|
|
|
|
|
Six Months
Ended
|
|
|
June
30,
|
|
|
2011
|
|
2010
|
|
|
|
|
|
|
GAAP net income
(loss)
|
$ 26,894
|
|
$ (2,568)
|
|
Adjustments:
|
|
|
|
|
Amortization of acquired
identifiable intangibles
|
14,568
|
|
10,163
|
|
Stock-based compensation
(excluding amounts included in
integration
and other related costs)
|
5,850
|
|
5,829
|
|
Integration and other
related costs (including stock-based compensation)
|
958
|
|
-
|
|
Acquisition related and
other professional fees
|
1,216
|
|
237
|
|
Contra-revenue
|
2,057
|
|
196
|
|
Acquisition related
compensation expense (a)
|
75
|
|
-
|
|
Amended state tax return
impact (non-taxable)
|
32
|
|
-
|
|
Realized gain on
securities (non-taxable)
|
(409)
|
|
(582)
|
|
Deferred tax asset
valuation allowance (non-taxable)
|
(23,547)
|
|
-
|
|
Tax impact of adjustments
(b)
|
(9,369)
|
|
(5,972)
|
|
Adjusted net income
(non-GAAP)
|
$ 18,325
|
|
$ 7,303
|
|
|
|
|
|
|
|
|
|
|
|
(a) $45 thousand of the
acquisition related compensation expense is non-taxable.
|
|
(b) The tax impact of
adjustments for the six months ended June 30, 2011, are based on a
U.S. statutory tax rate of 38.3% applied to taxable adjustments
other than amortization of acquired identifiable intangibles and
stock-based compensation expense, which are based on a blended tax
rate of 37.9% and 37.9%, respectively. The tax impact of
adjustments for the six months ended June 30, 2010, are based on a
U.S. effective tax rate of 36.7% applied to taxable adjustments
other than amortization of acquired identifiable intangibles and
stock-based compensation expense, which are based on a blended tax
rate of 36.2% and 36.6%, respectively.
|
|
|
|
|
|
Attachment (4) Reconciliation
Data
|
|
DEALERTRACK
HOLDINGS, INC.
|
|
Reconciliation of
Forward-looking GAAP Net Income to Forward-looking Non-GAAP
Adjusted EBITDA
|
|
(Dollars in
millions)
|
|
(Unaudited)
|
|
|
|
|
|
|
|
Year Ending
December 31, 2011
|
|
|
Expected
Range
|
|
|
|
|
|
|
GAAP net income
|
$ 24.5
|
|
$ 27.0
|
|
Interest, net
|
0.6
|
|
0.6
|
|
Benefit from income taxes,
net
|
(16.9)
|
|
(15.4)
|
|
Depreciation and
amortization
|
21.0
|
|
21.0
|
|
Amortization of acquired
identifiable intangibles
|
29.6
|
|
29.6
|
|
EBITDA (non-GAAP)
|
58.8
|
|
62.8
|
|
Adjustments:
|
|
|
|
|
Non-recurring costs
(a)
|
3.3
|
|
3.3
|
|
Contra-revenue
|
3.9
|
|
3.9
|
|
Adjusted EBITDA
(non-GAAP)
|
$ 66.0
|
|
$ 70.0
|
|
|
|
|
|
|
|
|
|
|
|
(a) Includes certain
professional fees, integration and other related costs, acquisition
related
compensation expense, and gain
on sale of securities.
|
|
|
|
|
|
Attachment (4) Reconciliation
Data
|
|
DEALERTRACK
HOLDINGS, INC.
|
|
Reconciliation of
Forward-looking GAAP Net Income to Forward-looking Non-GAAP
Adjusted Net Income
|
|
(Dollars in
millions)
|
|
(Unaudited)
|
|
|
Year Ending
December 31, 2011
|
|
|
Expected
Range
|
|
|
|
|
|
|
GAAP net income
|
$ 24.5
|
|
$ 27.0
|
|
Adjustments:
|
|
|
|
|
Stock-based
compensation
|
12.0
|
|
12.0
|
|
Amortization of acquired
identifiable intangibles
|
29.6
|
|
29.6
|
|
Non-recurring costs
(a)
|
3.3
|
|
3.3
|
|
Deferred tax asset
valuation allowance (non-taxable)
|
(20.1)
|
|
(20.1)
|
|
Contra-revenue
|
3.9
|
|
3.9
|
|
Tax impact of adjustments
(b)
|
(18.7)
|
|
(18.7)
|
|
Adjusted net income
(non-GAAP)
|
$ 34.5
|
|
$ 37.0
|
|
|
|
|
|
|
(a) Includes certain
professional fees, integration and other related costs, acquisition
related
compensation expense, and gain
on sale of securities.
|
|
(b) The tax impact of
adjustments are based on a blended tax rate of 38.3% applied to
taxable adjustments.
|
|
|
|
|
|
Attachment (5) Summary of
Business Statistics
|
|
DEALERTRACK
HOLDINGS, INC.
|
|
Summary of
Business Statistics (Unaudited)
|
|
Three months
ended
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Jun
30,
|
|
Mar
31,
|
|
Dec
31,
|
|
Sep
30,
|
|
Jun
30,
|
|
|
2011
|
|
2011
|
|
2010
|
|
2010
|
|
2010
|
|
|
|
|
|
|
|
|
|
|
|
|
Active U.S. dealers
(a)
|
17,660
|
|
17,373
|
|
16,829
|
|
16,961
|
|
17,120
|
|
Active U.S. lenders
(b)
|
1,062
|
|
1,010
|
|
970
|
|
921
|
|
891
|
|
Transactions processed (in
thousands) (c)
|
19,135
|
|
16,774
|
|
11,997
|
|
13,296
|
|
12,239
|
|
Active U.S. lender to dealer
relationships (d)
|
149,398
|
|
146,660
|
|
137,058
|
|
137,388
|
|
137,919
|
|
Subscribing dealers
(e)
|
14,488
|
|
14,239
|
|
13,996
|
|
13,856
|
|
13,468
|
|
|
|
|
|
|
|
|
|
|
|
|
(a) We consider a dealer
to be active as of a date if the dealer completed at least one
revenue-generating credit application processing transaction using
the U.S. DealerTrack network during the most recently ended
calendar month. For the three months ended June 30, 2010, the
number of active U.S. dealers was updated from the number
originally reported (17,343). The number of active U.S.
dealers is based on the number of dealer accounts as communicated
by lenders on the DealerTrack network.
|
|
(b) We consider a lender
to be active in our DealerTrack network as of a date if it is
accepting credit application data electronically from U.S. dealers
in the DealerTrack network.
|
|
(c) Represents
revenue-generating transactions processed in the DealerTrack,
DealerTrack Aftermarket, DealerTrack Processing Solutions and
DealerTrack Canada networks at the end of a given period.
|
|
(d) Each lender to dealer
relationship represents a pair between an active U.S. lender and an
active U.S. dealer.
|
|
(e) Represents the number
of dealerships with one or more active subscriptions on the
DealerTrack or DealerTrack Canada networks at the end of a given
period.
|
|
|
|
|
|
|
|
|
|
|
|
Attachment (5) Summary of
Business Statistics
|
|
DEALERTRACK
HOLDINGS, INC.
|
|
Summary of
Business Statistics (Unaudited)
|
|
Three months
ended
|
|
|
Jun
30,
|
|
Mar
31,
|
|
Dec
31,
|
|
Sep
30,
|
|
Jun
30,
|
|
|
2011
|
|
2011
|
|
2010
|
|
2010
|
|
2010
|
|
|
|
|
|
|
|
|
|
|
|
|
Transaction revenue (in
thousands)
|
$48,505
|
|
$38,435
|
|
$25,091
|
|
$27,188
|
|
$26,851
|
|
Subscription revenue (in
thousands)
|
$34,716
|
|
$33,865
|
|
$32,205
|
|
$31,273
|
|
$30,341
|
|
Other revenue (in
thousands)
|
$5,830
|
|
$4,891
|
|
$4,710
|
|
$4,667
|
|
$4,715
|
|
Average transaction price
(a)
|
$2.58
|
|
$2.35
|
|
$2.16
|
|
$2.09
|
|
$2.21
|
|
Average monthly subscription
revenue per
subscribing dealership
(b)
|
$807
|
|
$798
|
|
$769
|
|
$759
|
|
$749
|
|
|
|
|
|
|
|
|
|
|
|
|
(a) Represents the average
revenue earned per transaction processed in the DealerTrack,
DealerTrack Aftermarket, DealerTrack Processing Solutions and
DealerTrack Canada networks during a given period. Revenue
used in calculation adds back transaction related contra-revenue.
For the three months ended June 30, 2010, the average
transaction price was updated from the number originally reported
($2.19).
|
|
(b) Revenue used in the
calculation adds back subscription related
contra-revenue.
|
|
|
|
|
|
|
|
|
|
|
|
TRAK-E
SOURCE DealerTrack Holdings, Inc.