The following discussion of our financial condition and results of operations
should be read in conjunction with our condensed consolidated financial
statements and the related notes included elsewhere in this Quarterly Report on
Form 10-Q. In addition to historical financial information, the following
discussion contains forward-looking statements that reflect our plans, estimates
and beliefs. Our actual results may differ materially from those described in or
implied by any forward-looking statements. Factors that could cause or
contribute to these differences include those discussed below and elsewhere in
this Quarterly Report on Form 10-Q, including in the section titled "Note
Regarding Forward-Looking Statements," and also those factors discussed in Part
I, Item 1A (Risk Factors) of our Annual Report on Form 10-K for the year ended
December 31, 2020.
Overview of our Business
Zillow Group, Inc. is reimagining real estate to make it easier to unlock life's
next chapter. As the most visited real estate website in the United States,
Zillow and its affiliates offer customers an on-demand experience for selling,
buying, renting or financing with transparency and nearly seamless end-to-end
service. Zillow Offers buys and sells homes directly in dozens of markets across
the country, allowing sellers control over their timeline. Zillow Home Loans,
our affiliate lender, provides our customers with an easy option to get
pre-approved and secure financing for their next home purchase. In September
2020, Zillow launched Zillow Homes, Inc., a licensed brokerage entity, to
streamline Zillow Offers transactions.
Other consumer brands include Trulia, StreetEasy, HotPads and Out East. In
addition, Zillow Group provides a comprehensive suite of marketing software and
technology solutions which include Mortech, dotloop, Bridge Interactive and New
Home Feed.
Reportable Segments and Revenue Overview
Zillow Group has three reportable segments: the Homes segment, the Internet,
Media & Technology ("IMT") segment and the Mortgages segment. The Homes segment
includes the financial results from Zillow Group's purchase and sale of homes
directly through the Zillow Offers service and the financial results from the
title and escrow services provided through Zillow Closing Services. The IMT
segment includes the financial results for the Premier Agent, rentals and new
construction marketplaces, as well as dotloop, display and other advertising and
business software solutions. The Mortgages segment primarily includes financial
results for mortgage originations through Zillow Home Loans and advertising sold
to mortgage lenders and other mortgage professionals.
The Homes segment primarily generates revenue through our Zillow Offers service
from the resale of homes. Other Homes revenue relates to revenue associated with
title and escrow services provided through Zillow Closing Services.
Premier Agent revenue is generated by the sale of advertising services, as well
as marketing and technology products and services, to help real estate agents
and brokers grow and manage their businesses. We offer these products and
services through our Premier Agent and Premier Broker programs. Premier Agent
and Premier Broker advertising products, which include the delivery of validated
consumer connections, or leads, are primarily offered on a share of voice basis.
Connections are distributed to Premier Agents and Premier Brokers in proportion
to their share of voice, or an agent advertiser's share of total advertising
purchased in a particular zip code. Connections are delivered when consumer
contact information is provided to Premier Agents and Premier Brokers.
Connections are provided as part of our suite of advertising services for
Premier Agent and Premier Brokers; we do not charge a separate fee for these
consumer leads.
We also offer a pay for performance pricing model called "Flex" for Premier
Agent and Premier Broker advertising services in limited markets. We offer this
pricing model to select partners and provide it alongside our legacy
market-based pricing model. With the Flex model, Premier Agents and Premier
Brokers are provided with validated leads at no upfront cost and pay a
performance advertising fee only when a real estate transaction is closed with
one of the leads.
Other IMT revenue includes revenue generated by rentals, new construction and
display advertising, as well as revenue from the sale of various other
advertising and business technology solutions for real estate professionals,
including dotloop. Rentals revenue includes advertising sold to property
managers, landlords and other rental professionals on a cost per lead, cost per
click, cost per lease, cost per listing or cost per impression basis. Rentals
revenue also includes revenue generated from our rental applications product,
through which potential renters can submit applications to multiple properties
for a flat service fee. New construction revenue primarily includes advertising
services sold to home builders on a cost per residential community or cost per
impression basis. Display revenue consists of graphical mobile and web
advertising sold on a cost per impression or cost per click basis to advertisers
promoting their brands on our mobile applications and websites.
                                       33
--------------------------------------------------------------------------------
  Table of Contents
In our Mortgages segment, we primarily generate revenue through mortgage
originations and the related sale of mortgages on the secondary market through
Zillow Home Loans and from advertising sold to mortgage lenders and other
mortgage professionals on a cost per lead basis, including our Custom Quote and
Connect services.
As of June 30, 2021, we had 6,420 full-time employees compared to 5,504
full-time employees as of December 31, 2020.
Financial Highlights
During the three months ended June 30, 2021 and 2020, we generated total revenue
of $1.3 billion and $0.8 billion, respectively, representing year-over-year
growth of 70%. The increase in total revenue was primarily attributable to the
following:
•Zillow Offers revenue increased by $318.2 million to $772.0 million for the
three months ended June 30, 2021 due to the sale of 2,086 homes at an average
selling price of $370.1 thousand per home. For the three months ended June 30,
2020, Zillow Offers revenue was $453.8 million due to the sale of 1,437 homes at
an average selling price of $315.8 thousand per home.
•Premier Agent revenue increased by $156.8 million to $348.8 million for the
three months ended June 30, 2021 compared to $192.0 million for the three months
ended June 30, 2020.
•Other IMT revenue increased by $39.0 million to $127.3 million for the year
ended June 30, 2021 compared to $88.4 million for the three months ended June
30, 2020, primarily due to a 42% increase in rentals revenue.
•Mortgages segment revenue increased by $23.0 million to $56.7 million for the
three months ended June 30, 2021 compared to $33.8 million for the three months
ended June 30, 2020, driven by increases in revenue generated by Zillow Home
Loans and Custom Quote and Connect advertising services.
•Visits for the three months ended June 30, 2021 and 2020 were 2,750.2 million
and 2,491.1 million, respectively, representing year-over-year growth of 10%.
The increase in visits increased the number of events we monetized across our
revenue categories.
•Average monthly unique users of our mobile applications and websites for the
three months ended June 30, 2021 and 2020 were 228.8 million and 218.1 million,
respectively, representing year-over-year growth of 5%.
During the three months ended June 30, 2021 and 2020, we generated total gross
profit of $538.4 million and $280.9 million, respectively, representing
year-over-year growth of 92%.
COVID-19 Impact
In December 2019, COVID-19 was reported and subsequently spread worldwide. On
March 11, 2020, the World Health Organization declared COVID-19 a pandemic. The
COVID-19 pandemic and resulting global and economic disruptions have affected
our business, as well as those of our customers and real estate partners. In
response to the COVID-19 pandemic, we have taken certain measures intended to
serve the needs of our customers and real estate partners, while also protecting
our business and the safety of our employees, our customers and the communities
in which we operate.
We have taken meaningful actions to support our customers and partners
throughout the pandemic. In 2020, we implemented a variety of relief initiatives
to help them navigate their financial challenges. This included discounts
provided to our Premier Agent advertisers and on certain of our other IMT and
Mortgage marketplace products. In addition, we temporarily paused home buying in
early 2020 in all markets in response to local public health orders and to help
protect the safety and health of our employees, customers and partners. By early
August 2020, we had resumed home buying in all paused Zillow Offers markets with
enhanced health and safety protocols and increased usage of virtual technology.
For more details on these initiatives, see Part II Item 7 (Management's
Discussion and Analysis of Financial Condition and Results of Operations) of our
Annual Report on Form 10-K for the fiscal year ended December 31, 2020.
We have also taken action to promote the health and safety of our employees
during the COVID-19 pandemic and we quickly transitioned the majority of our
employees to work remotely and announced that most employees will have
flexibility to work from home indefinitely. We have started re-opening our
offices to employees on an as-needed basis and will begin welcoming employees to
use certain office locations more widely in September 2021. We believe our
offices will continue to provide our distributed workforce with a place to work,
learn and collaborate in the future.
                                       34
--------------------------------------------------------------------------------
  Table of Contents
To preserve our liquidity in response to the COVID-19 pandemic, we temporarily
paused hiring for non-critical roles, paused the majority of our advertising
spending and reduced other discretionary spending during the first half of 2020.
As our financial position has strengthened, we have gradually increased our
hiring and marketing and advertising activities, and on March 11, 2021, we
announced our plan to hire more than 2,000 employees nationwide in 2021.
Our liquidity has also been positively impacted by certain provisions included
in the Coronavirus Aid, Relief, and Economic Security Act (the "CARES Act") that
was signed into law on March 27, 2020 and provides tax provisions and other
stimulus measures to affected companies. Under the CARES Act, we are able to
defer certain 2020 employer payroll tax payments until the fourth quarter of
2021 and 2022.
The effect and extent of the impact of the COVID-19 pandemic on our business
continues to be uncertain and difficult to predict. While we have seen recovery
in our business and the businesses of our customers and real estate partners
from the initial economic effects of the pandemic, the impact of the COVID-19
pandemic (including variants) may continue to affect our financial results in
2021. The extent to which COVID-19 (including any variants) continues to impact
our results and financial position will depend on future developments, which are
uncertain and difficult to predict.
Key Metrics
Management has identified visits, unique users, the number of homes sold through
Zillow Offers and the volume of loans originated through Zillow Home Loans as
relevant to investors' and others' assessment of our financial condition and
results of operations.
Visits
The number of visits is an important metric because it is an indicator of
consumers' level of engagement with our mobile applications, websites and other
services. We believe highly engaged consumers are more likely to participate in
our Zillow Offers program, use Zillow Homes Loans or be transaction-ready real
estate market participants and therefore are more sought-after by our Premier
Agent and Premier Broker real estate partners.
We define a visit as a group of interactions by users with the Zillow, Trulia
and StreetEasy mobile applications and websites. A single visit can contain
multiple page views and actions, and a single user can open multiple visits
across domains, web browsers, desktop or mobile devices. Visits can occur on the
same day, or over several days, weeks or months.
Zillow and StreetEasy measure visits with Google Analytics, and Trulia measures
visits with Adobe Analytics. Visits to Trulia end after thirty minutes of user
inactivity. Visits to Zillow and StreetEasy end either: (i) after thirty minutes
of user inactivity or at midnight; or (ii) through a campaign change. A visit
ends through a campaign change if a visitor arrives via one campaign or source
(for example, via a search engine or referring link on a third-party website),
leaves the mobile application or website, and then returns via another campaign
or source.
The following table presents the number of visits to our mobile applications and
websites for the periods presented (in millions):
              Three Months Ended
                   June 30,               2020 to 2021
           2021               2020          % Change
Visits     2,750.2            2,491.1             10  %


Unique Users
Measuring unique users is important to us because much of our revenue depends in
part on our ability to connect home buyers and sellers, renters and individuals
with or looking for a mortgage to real estate, rental and mortgage
professionals, products and services. Growth in consumer traffic to our mobile
applications and websites increases the number of impressions, clicks,
connections, leads and other events we can monetize to generate revenue. For
example, our Homes segment and Mortgages segment revenue depend in part on users
accessing our mobile applications and websites to engage in the sale, purchase
and financing of homes with Zillow Offers and Zillow Home Loans, and our Premier
Agent revenue and display revenue depend on advertisements being served to users
of our mobile applications and websites.
                                       35
--------------------------------------------------------------------------------
  Table of Contents
We count a unique user the first time an individual accesses one of our mobile
applications using a mobile device during a calendar month and the first time an
individual accesses one of our websites using a web browser during a calendar
month. If an individual accesses our mobile applications using different mobile
devices within a given month, the first instance of access by each such mobile
device is counted as a separate unique user. If an individual accesses more than
one of our mobile applications within a given month, the first access to each
mobile application is counted as a separate unique user. If an individual
accesses our websites using different web browsers within a given month, the
first access by each such web browser is counted as a separate unique user. If
an individual accesses more than one of our websites in a single month, the
first access to each website is counted as a separate unique user since unique
users are tracked separately for each domain. Zillow, StreetEasy and HotPads
measure unique users with Google Analytics, and Trulia measures unique users
with Adobe Analytics.
Due to third-party technological limitations, user software settings, or user
behavior, Google Analytics may assign a unique cookie to different instances of
access by the same individual to our mobile applications and websites. In such
instances, Google Analytics would count different instances of access by the
same individual as separate unique users. Accordingly, reliance on the number of
unique users counted by Google Analytics may overstate the actual number of
unique users who access our mobile applications and websites during the period.
The following table presents our average monthly unique users for the periods
presented (in millions):
                                     Three Months Ended
                                          June 30,                2020 to 2021
                                  2021                2020          % Change
Average monthly unique users    228.8               218.1                  5  %


Homes Sold
The number of homes sold through Zillow Offers is an important metric as it is
an indicator of customers' adoption of the Zillow Offers service as well as our
ability to generate revenue through the service. Growth in the number of homes
sold through Zillow Offers suggests increased adoption of the service by home
buyers and generally results in growth in Homes segment revenue.
The following table presents the number of homes sold through Zillow Offers for
the periods presented:
                            Three Months Ended
                                 June 30,              2020 to 2021
                          2021              2020         % Change
Number of homes sold       2,086             1,437             45  %


Loan Origination Volume
Loan origination volume is an important metric as it is a measure of how
successful we are at growing originations and subsequent sales of mortgage loan
products through our mortgage origination business, Zillow Home Loans, which
directly impacts our Mortgages segment revenue. Loan origination volume
represents the total value of mortgage loan originations closed through Zillow
Home Loans during the period.
The following table presents loan origination volume by purpose and in total for
Zillow Home Loans for the periods presented (in thousands):
                                        Three Months Ended
                                             June 30,              2020 to 2021
                                       2021           2020           % Change
Purchase loan origination volume    $ 230,012      $ 120,831               90  %
Refinance loan origination volume     657,928        147,475              346  %
Total loan origination volume       $ 887,940      $ 268,306              231  %


                                       36

--------------------------------------------------------------------------------
  Table of Contents
Results of Operations
Given the remaining uncertainty surrounding the COVID-19 pandemic, financial
performance for prior and current periods may not be indicative of future
performance.
Revenue
                                                                                                                            % of Total Revenue
                                      Three Months Ended                                                                    Three Months Ended
                                           June 30,                                 2020 to 2021                                 June 30,
                                    2021                2020              $ Change               % Change                2021                2020

                                              (in thousands, unaudited)
Revenue:
Homes segment:
Zillow Offers                  $   772,030          $ 453,816          $    318,214                     70  %                59  %               59  %
Other                                5,115                436                 4,679                  1,073                    -                   -
Total Homes segment revenue        777,145            454,252               322,893                     71                   59                  59
IMT segment:
Premier Agent                      348,754            191,962               156,792                     82                   27                  25
Other                              127,336             88,377                38,959                     44                   10                  12
Total IMT segment revenue          476,090            280,339               195,751                     70                   36                  36
Mortgages segment                   56,745             33,761                22,984                     68                    4                   4
Total revenue                  $ 1,309,980          $ 768,352          $    541,628                     70  %               100  %              100  %



                                                                                                                              % of Total Revenue
                                        Six Months Ended                                                                       Six Months Ended
                                            June 30,                                  2020 to 2021                                 June 30,
                                    2021                 2020               $ Change               % Change                2021                2020

                                               (in thousands, unaudited)
Revenue:
Homes segment:
Zillow Offers                  $ 1,473,004          $ 1,222,928          $    250,076                     20  %                58  %               65  %
Other                                8,293                1,197                 7,096                    593                    -                   -
Total Homes segment revenue      1,481,297            1,224,125               257,172                     21                   59                  65
IMT segment:
Premier Agent                      683,072              434,068               249,004                     57                   27                  23
Other                              239,346              176,937                62,409                     35                    9                   9
Total IMT segment revenue          922,418              611,005               311,413                     51                   36                  32
Mortgages segment                  124,705               59,043                65,662                    111                    5                   3
Total revenue                  $ 2,528,420          $ 1,894,173          $    634,247                     33  %               100  %              100  %


                                       37

--------------------------------------------------------------------------------
  Table of Contents
Three months ended June 30, 2021 compared to the three months ended June 30,
2020
Total revenue increased $541.6 million, or 70%, to $1.3 billion:
•Homes segment revenue increased 71% to $777.1 million, primarily due to an
increase of $318.2 million, or 70%, in Zillow Offers revenue. Zillow Offers
revenue increased to $772.0 million due to the sale of 2,086 homes at an average
selling price of $370.1 thousand per home, as compared to the sale of 1,437
homes at an average selling price of $315.8 thousand per home in the comparable
prior year period. Homes segment revenue for the three months ended June 30,
2020 was negatively impacted by the temporary pause in home buying activities in
Zillow Offers markets in response to the COVID-19 pandemic. We resumed home
buying activities in all markets in the third quarter of 2020 and have since
significantly grown our acquisition and resale volumes, driving a year-over-year
increase in revenue. We expect Zillow Offers revenue to increase in future
periods as we continue to increase our home buying and home selling activities.
•IMT segment revenue increased 70% to $476.1 million due to a $156.8 million, or
82%, increase in Premier Agent revenue and a $39.0 million, or 44%, increase in
Other IMT revenue. Premier Agent revenue was positively impacted by an increase
in visits, which increased 10% to 2.8 billion. Premier Agent revenue per visit
increased by 65% to $0.127 for the three months ended June 30, 2021 from $0.077
for the three months ended June 30, 2020. We calculate Premier Agent revenue per
visit by dividing the revenue generated by our Premier Agent and Premier Broker
programs by the number of visits in the period. The increase in Premier Agent
revenue per visit was driven primarily by continued strong demand across the
residential real estate industry and increased consumer engagement across our
mobile applications and websites. Additionally, Premier Agent revenue was
negatively impacted in the three months ended June 30, 2020 due to temporary
discounts offered to our Premier Agent partners in response to the COVID-19
pandemic. Other IMT revenue increased primarily due to a 42% increase in revenue
generated by our rentals marketplace. This was attributable to increased revenue
from our pay per listing, pay per contact and rental applications products. We
expect IMT segment revenue to increase in absolute dollars in future periods as
a result of the expected continued expansion of our Flex pricing model.
•Mortgages segment revenue increased 68% to $56.7 million due to growth in
mortgage originations revenue which drove 52% of the increase in Mortgages
segment revenue, and growth in our Custom Quote and Connect advertising services
revenue accounted for 46% of the increase in Mortgages segment revenue. The
increase in mortgage originations revenue was primarily driven by an increase in
loan origination volume from $268.3 million to $887.9 million, or 231%. We
believe low interest rates have supported strong refinance activity during the
three months ended June 30, 2021. This increase was partially offset by a 44%
decrease in gain on sale margin driven by industry margin compression. In the
event interest rates increase in future periods, refinance activity may decrease
as a percentage of total loan origination volume which may result in a decrease
in absolute dollars in mortgage segment revenue in future periods. Gain on sale
margin represents the net gain on sale of mortgage loans divided by total loan
origination volume for the period. Net gain on sale of mortgage loans includes
all components related to the origination and sale of mortgage loans, including
the net gain on sale of loans into the secondary market, loan origination fees,
unrealized gains and losses associated with changes in fair value of interest
rate lock commitments and mortgage loans held for sale, realized and unrealized
gains or losses from derivative financial instruments and the provision for
losses relating to representations and warranties. The increase in our Custom
Quote and Connect advertising revenue was primarily due to a 26% increase in
leads generated from marketing products sold to mortgage professionals.
Six months ended June 30, 2021 compared to the six months ended June 30, 2020
Total revenue increased $634.2 million, or 33%, to $2.5 billion:
•IMT segment revenue increased 51% to $922.4 million due to a $249.0 million, or
57%, increase in Premier Agent revenue and a $62.4 million, or 35%, increase in
Other IMT revenue. Premier Agent revenue was positively impacted by an increase
in visits, which increased 15% to 5.3 billion for the six months ended June 30,
2021 from 4.6 billion for the six months ended June 30, 2020. The increase in
visits increased the number of impressions and leads we could monetize in our
Premier Agent marketplace. Additionally, Premier Agent revenue for the six
months ended June 30, 2020 was negatively impacted by discounts offered to our
Premier Agent partners in response to the COVID-19 pandemic, as discussed above.
Other IMT revenue increased primarily due to a 44% increase in revenue generated
by our rentals marketplace. This was attributable to increased revenue from our
pay per listing, pay per contact and rental applications products.
                                       38
--------------------------------------------------------------------------------
  Table of Contents
•Homes segment revenue increased 21% to $1.5 billion, primarily due to an
increase of $250.1 million, or 20%, in Zillow Offers revenue. Zillow Offers
revenue increased to $1.5 billion due to the sale of 4,051 homes at an average
selling price of $363.6 thousand per home, as compared to the sale of 3,831
homes at an average selling price of $319.2 thousand per home in the comparable
prior year period. Homes segment revenue for the six months ended June 30, 2020
was negatively impacted by the temporary pause in home buying activities in
response to the COVID-19 pandemic, as discussed above, driving a year-over-year
increase in revenue.
•Mortgages segment revenue increased 111% to $124.7 million primarily due to
growth in mortgage originations revenue which drove 71% of the increase in
Mortgages segment revenue, while growth in our Custom Quote and Connect
advertising services revenue accounted for 28% of the increase in Mortgages
segment revenue. The increase in mortgage originations revenue was primarily
driven by an increase in loan origination volume from $405.3 million to
$2.1 billion, or 407%. We believe low interest rates have supported strong
refinance activity during the six months ended June 30, 2021. This was partially
offset by a 30% decrease in gain on sale margin driven by industry margin
compression. The increase in our Custom Quote and Connect advertising revenue
was primarily due to a 36% increase in leads generated from marketing products
sold to mortgage professionals.
Income (Loss) Before Income Taxes
                                                                                                                             % of Revenue
                                     Three Months Ended                                                                   Three Months Ended
                                          June 30,                                2020 to 2021                                 June 30,
                                   2021               2020              $ Change               % Change                2021                2020

                                             (in thousands, unaudited)
Income (loss) before income
taxes:
Homes segment                  $ (59,346)         $ (80,058)         $     20,712                     26  %                (8) %              (18) %
IMT segment                      133,573             19,166               114,407                    597                   28                   7
Mortgages segment                (17,685)              (240)              (17,445)                (7,269)                 (31)                 (1)
Corporate items (1)              (33,591)           (22,637)              (10,954)                   (48)                    N/A                 N/A
Total income (loss) before
income taxes                   $  22,951          $ (83,769)         $    106,720                    127  %                 2  %              (11) %


                                                                                                                               % of Revenue
                                       Six Months Ended                                                                      Six Months Ended
                                           June 30,                                 2020 to 2021                                 June 30,
                                   2021                2020               $ Change               % Change                2021                2020

                                              (in thousands, unaudited)
Income (loss) before income
taxes:
Homes segment                  $ (117,820)         $ (178,016)         $     60,196                     34  %                (8) %              (15) %
IMT segment                       277,148             (22,341)              299,489                  1,341                   30                  (4)
Mortgages segment                 (19,505)            (13,385)               (6,120)                   (46)                 (16)                (23)
Corporate items (1)               (67,798)            (42,528)              (25,270)                   (59)                    N/A                 N/A
Total income (loss) before
income taxes                   $   72,025          $ (256,270)         $    328,295                    128  %                 3  %              (14) %


(1) Certain corporate items are not directly attributable to any of our
segments, including the gain (loss) on extinguishment of debt, interest income
earned on our short-term investments included in other income and interest costs
on our convertible senior notes included in interest expense.
                                       39
--------------------------------------------------------------------------------
  Table of Contents
Adjusted EBITDA
                                                                                                                             % of Revenue
                                     Three Months Ended                                                                   Three Months Ended
                                          June 30,                                2020 to 2021                                 June 30,
                                   2021               2020              $ Change               % Change                2021                2020

                                             (in thousands, unaudited)
Net income (loss)              $   9,641          $ (84,448)         $     94,089                    111  %                 1  %              (11) %
Adjusted EBITDA:
Homes segment                  $ (29,092)         $ (60,908)         $     31,816                     52  %                (4) %              (13) %
IMT segment                      217,763             71,862               145,901                    203                   46                  26
Mortgages segment                 (5,897)             4,885               (10,782)                  (221)                 (10)                 14
Total Adjusted EBITDA          $ 182,774          $  15,839          $    166,935                  1,054  %                14  %                2  %


                                                                                                                              % of Revenue
                                       Six Months Ended                                                                     Six Months Ended
                                           June 30,                                2020 to 2021                                 June 30,
                                   2021               2020               $ Change               % Change                2021                2020

                                             (in thousands, unaudited)
Net income (loss)              $  61,605          $ (247,721)         $    309,326                    125  %                 2  %              (13) %
Adjusted EBITDA:
Homes segment                  $ (63,040)         $ (135,903)         $     72,863                     54  %                (4) %              (11) %
IMT segment                      426,346             157,579               268,767                    171                   46                  26
Mortgages segment                    450                (718)                1,168                    163                    -                  (1)
Total Adjusted EBITDA          $ 363,756          $   20,958          $    342,798                  1,636  %                14  %                1  %



To provide investors with additional information regarding our financial
results, we have disclosed Adjusted EBITDA in total and for each segment, each a
non-GAAP financial measure, within this Quarterly Report on Form 10-Q. We have
provided a reconciliation below of Adjusted EBITDA in total to net income (loss)
and Adjusted EBITDA by segment to income (loss) before income taxes for each
segment, the most directly comparable GAAP financial measures.
We have included Adjusted EBITDA in total and for each segment in this Quarterly
Report on Form 10-Q as they are key metrics used by our management and board of
directors to measure operating performance and trends and to prepare and approve
our annual budget. In particular, the exclusion of certain expenses in
calculating Adjusted EBITDA facilitates operating performance comparisons on a
period-to-period basis.
Our use of Adjusted EBITDA in total and for each segment has limitations as an
analytical tool, and you should not consider these measures 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 our cash expenditures or future requirements
for capital expenditures or contractual commitments;
•Adjusted EBITDA does not reflect changes in, or cash requirements for, our
working capital needs;
•Adjusted EBITDA does not consider the potentially dilutive impact of
share-based compensation;
•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 reflect impairment costs;
•Adjusted EBITDA does not reflect acquisition-related costs;
•Adjusted EBITDA does not reflect the gain (loss) on extinguishment of debt;
•Adjusted EBITDA does not reflect interest expense or other income;
•Adjusted EBITDA does not reflect income taxes; and
                                       40

--------------------------------------------------------------------------------


  Table of Contents
•Other companies, including companies in our own industry, may calculate
Adjusted EBITDA differently than we do, limiting its usefulness as a comparative
measure.
Because of these limitations, you should consider Adjusted EBITDA in total and
for each segment alongside other financial performance measures, including
various cash flow metrics, net income (loss), income (loss) before income taxes
for each segment, and our other GAAP results.
The following tables present a reconciliation of Adjusted EBITDA to the most
directly comparable GAAP financial measure, which is net income (loss) on a
consolidated basis and income (loss) before income taxes for each segment, for
each of the periods presented (in thousands, unaudited):

© Edgar Online, source Glimpses