0001409970-15-001259.txt : 20151029 0001409970-15-001259.hdr.sgml : 20151029 20151029160555 ACCESSION NUMBER: 0001409970-15-001259 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 2 CONFORMED PERIOD OF REPORT: 20151029 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20151029 DATE AS OF CHANGE: 20151029 FILER: COMPANY DATA: COMPANY CONFORMED NAME: LendingClub Corp CENTRAL INDEX KEY: 0001409970 STANDARD INDUSTRIAL CLASSIFICATION: FINANCE SERVICES [6199] IRS NUMBER: 000000000 STATE OF INCORPORATION: DE FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 001-36771 FILM NUMBER: 151183759 BUSINESS ADDRESS: STREET 1: 71 STEVENSON ST. STREET 2: 3RD FL. CITY: SAN FRANCISCO STATE: CA ZIP: 94115 BUSINESS PHONE: 415-632-5666 MAIL ADDRESS: STREET 1: 71 STEVENSON ST. STREET 2: 3RD FL. CITY: SAN FRANCISCO STATE: CA ZIP: 94115 8-K 1 q315form8-ker.htm 8-K 8-K



UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
  
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d)
of the Securities Exchange Act of 1934
Date of Report (Date of earliest event reported): October 29, 2015
 
LendingClub Corporation
(Exact name of registrant as specified in its charter)

Commission File Number: 001-36771
 
 
Delaware
51-0605731
(State or other jurisdiction of
incorporation or organization)
(I.R.S. Employer
Identification No.)
 
 
71 Stevenson St., Suite 300, San Francisco, CA 94105
(Address of principal executive offices and zip code)
(415) 632-5600
(Registrant's telephone number, including area code)
N/A
(Former name or former address, if changed since last report)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
¨
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
 
 
¨
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
 
 
¨

Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
 
 
¨

Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))








Item 2.02
 
Results of Operations and Financial Condition


On October 29, 2015, LendingClub Corporation ("Lending Club") issued a press release and will hold a conference call regarding its financial results for the quarter ended September 30, 2015. A copy of the press release is furnished as Exhibit 99.1 to this Form 8-K.

The information furnished with this Item 2.02, including Exhibit 99.1, shall not be deemed "filed" for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the "Exchange Act"), or incorporated by reference in any filing under the Securities Act of 1933, as amended, or the Exchange Act, except as shall be expressly set forth by specific reference in such a filing.

Lending Club is making reference to non-GAAP financial information in both the press release and the conference call. A reconciliation of these non-GAAP financial measures to the comparable GAAP financial measures is contained in the attached press release.

Item 9.01

 
Financial Statements and Exhibits
(d)

 
Exhibits
Exhibit
Number

 
Exhibit Title or Description
99.1

 
Press Release dated October 29, 2015









SIGNATURE(S)

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 
LendingClub Corporation
Date: October 29, 2015
By:
/s/ Carrie Dolan
 
 
Carrie Dolan
 
 
Chief Financial Officer
 
 
(duly authorized officer)



EX-99.1 2 q315exhibit991er.htm EXHIBIT 99.1 Exhibit

Exhibit 99.1

Lending Club Reports Third Quarter 2015 Results
Q3 operating revenue up 104% year-over-year to $115.1 million

SAN FRANCISCO – October 29, 2015 – Lending Club (NYSE: LC), the world’s largest online marketplace connecting borrowers and investors, today announced financial results for the third quarter ended September 30, 2015 and again raised its outlook for the remainder of the year.

 
 
 Quarter Ended September 30,
 
Nine Months Ended September 30,
($ in millions)
 
2015
 
2014
 
% Change
 
2015
 
2014
 
% Change
Originations
$
2,235.6

 
$
1,165.2

 
92
%
 
$
5,782.5

 
$
2,962.5

 
95
%
Operating Revenue
$
115.1

 
$
56.5

 
104
%
 
$
292.2

 
$
143.9

 
103
%
Adjusted EBITDA (1)
$
21.2

 
$
7.5

 
181
%
 
$
45.2

 
$
13.4

 
238
%

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

“We had another spectacular quarter, with revenue growth re-accelerating from 98% to 104%, and EBITDA jumping 181% year-over-year to reach 18.4% margin ,” said Lending Club founder and CEO Renaud Laplanche. “With over 1.2 million customers, continuously high customer satisfaction, strong credit performance, increased marketing efficiency and lower customer acquisition costs, we are continuing to observe tremendous network effects and benefits of scale. Our results this quarter combined with our raised Q4 outlook lead us to forecast a near doubling of revenue again this year and look toward 2016 with high confidence.”

Third Quarter 2015 Financial Highlights

Originations – Loan originations in the third quarter of 2015 were $2.24 billion, compared to $1.17 billion in the same period last year, an increase of 92% year-over-year. The Lending Club platform has now facilitated loans totaling over $13.4 billion since inception.

Operating Revenue – Operating revenue in the third quarter of 2015 was $115.1 million, compared to $56.5 million in the same period last year, an increase of 104% year-over-year. Operating revenue as a percent of originations, or revenue yield, was 5.15% in the third quarter, up from 4.85% in the prior year.

Adjusted EBITDA (2) Adjusted EBITDA was $21.2 million in the third quarter of 2015, compared to $7.5 million in the same period last year. As a percent of operating revenue, Adjusted EBITDA margin increased to 18.4% in the third quarter of 2015, up from 13.3% in the prior year.

Net Income – GAAP net income was $1.0 million for the third quarter of 2015, compared to a net loss of $7.4 million in the same period last year. GAAP net income included $13.5 million of stock-based compensation expense during the third quarter of 2015, compared to $10.5 million in the prior year.

Earnings Per Share (EPS) – Basic and diluted earnings per share was $0.01 for the third quarter, compared to basic and diluted EPS of ($0.12) in the same period last year.

Adjusted EPS (2) Adjusted EPS was $0.04 for the third quarter of 2015, compared to $0.02 in the same period last year.

Cash, Cash Equivalents and Securities Available for Sale – As of September 30, 2015, cash, cash equivalents and securities available for sale totaled $918 million, with no outstanding debt.





“The third quarter demonstrated the operating leverage inherent in our business model, with marketing and operational efficiency delivering record contribution margin, flowing through to higher than planned EBITDA and GAAP profitability,” said Carrie Dolan, CFO. “We remain excited by the opportunity that lies ahead and will continue to invest in product, automation, risk management and channel development to strengthen our platform and continue to penetrate and further expand our addressable market. We head into the fourth quarter with strong momentum and the confidence to raise our outlook for both revenue and margin.”
Recent Business Developments
Rolled out a business line of credit product, ranging from $5,000 to $300,000, giving small businesses flexible access to affordable credit with interest rates starting at 5.9%. Business owners can draw the amount they need at any time, thus reducing the overall cost of their credit. Lending Club piloted the product with Alibaba.com and Ingram Micro customers in the last few months, and has now made it widely available to all qualified small businesses on its platform.
Launched Lending Club Open Integration that allows online advisors and broker-dealers to effortlessly offer Lending Club investments to their clients, using a set of Application Programming Interface (API) services that integrate directly into their distribution platforms. It provides the same functionality that currently exists on Lendingclub.com, including money movement, investing, reinvesting, real-time reporting of cash and holdings, and tax reporting.
Opened to retail investors in six new states during the third quarter and another three states subsequent to quarter end: Arkansas, Iowa, Indiana, Kansas, Missouri, Nebraska, Oklahoma, South Carolina, and Tennessee. Lending Club is now available to retail investors in 39 states.
Lending Club has facilitated over $13.4 billion in loans to more than 1.1 million borrowers since it launched in 2007. It counts over 100,000 active investors.

Guidance and Outlook
Based on the information available as of October 29, 2015, Lending Club provides the following outlook:

Fourth Quarter 2015
Operating Revenues in the range of $128 million to $130 million, up from a previous range of $122 million to $124 million.
Adjusted EBITDA (2) in the range of $19 million to $21 million, up from a previous range of $13 million to $15 million.

Full Year 2015
Total Revenues in the range of $420 million to $422 million, up from $405 million to $409 million previously.
Adjusted EBITDA (2) in the range of $64 million to $66 million, up from $49 million to $53 million previously.

Full Year 2016 Outlook
Operating revenue growth of 70% and EBITDA margin expansion to 18% of revenues.

(2) Adjusted EBITDA and Adjusted EPS are non-GAAP financial measures. Please see the discussion below under the heading "Non-GAAP Measures" and the reconciliations at the end of this release.




About Lending Club

Lending Club's mission is to transform the banking system to make credit more affordable and investing more rewarding. The company's technology platform enables it to deliver innovative solutions to borrowers and investors. Since launching in 2007, the Lending Club platform has facilitated over $13.4 billion in consumer loans and has more than doubled annual loan volume each year. We operate at a lower cost than traditional bank lending programs, so we're able to pass the savings on to borrowers in the form of lower rates and to investors in the form of solid returns. Lending Club has been prominently recognized as a leader for its growth and innovation, including being named one of Forbes' America's Most Promising Companies three years in a row, a CNBC Disruptor two years in a row, a 2012 World Economic Forum Technology Pioneer, and one of The World's 10 Most Innovative Companies in Finance by Fast Company. Lending Club is based in San Francisco, California. More information is available at https://www.lendingclub.com. Currently only residents of the following states may invest in Lending Club notes: AR, AZ, CA, CO, CT, DE, FL, GA, HI, IA, ID, IL, IN, KS, KY (accredited investors), LA, MA, ME, MN, MO, MS, MT, NE, NH, NV, NY, OK, RI, SC, SD, TN, TX, UT, VA, VT, WA, WI, WV, or WY. All loans made by WebBank, a Utah-chartered Industrial Bank, Member FDIC.

Conference Call and Webcast Information

The Lending Club Third Quarter 2015 webcast and teleconference is scheduled to begin at 2:00 p.m. Pacific Time on Thursday, October 29, 2015. A live webcast of the call will be available at http://ir.lendingclub.com under the Events & Presentations menu. To access the call, please dial +1 (888) 317-6003, or outside the U.S. +1 (412) 317-6061, with conference ID 9876352, ten minutes prior to 2:00 p.m. Pacific Time (or 5:00 p.m. Eastern Time). An audio archive of the call will be available at http://ir.lendingclub.com. An audio replay will be also available the evening of October 29, 2015, until November 6, 2015, by calling +1 (877) 344-7529 or +1 (412) 317-0088, with Conference ID 10074110.

Contacts

For Investors:
James Samford
IR@lendingclub.com

Press Contact:
Grayling PR
(415) 593-1400
LendingClub@grayling.com




Non-GAAP Measures

Our non-GAAP measures have limitations as analytical tools and you should not consider them in isolation or as a substitute for an analysis of our results under GAAP. There are a number of limitations related to the use of these non-GAAP financial measures versus their nearest GAAP equivalents. Contribution, contribution margin, adjusted EBITDA, adjusted EBITDA margin, and adjusted EPS should not be viewed as substitutes for, or superior to, net income (loss), and basic and diluted EPS, as prepared in accordance with GAAP. Other companies, including companies in our industry, may calculate these measures differently, which may reduce their usefulness as a comparative measure. Contribution, contribution margin, adjusted EBITDA, adjusted EBITDA margin and adjusted EPS do not consider the potentially dilutive impact of stock-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 and adjusted EBITDA margin do not reflect cash capital expenditure requirements for such replacements or for new capital expenditure requirements. Adjusted EBITDA and adjusted EBITDA margin do not reflect tax payments that may represent a reduction in cash available to us. Please see the “Reconciliation of GAAP to Non-GAAP Measures” tables at the end of this release.

In evaluating contribution, contribution margin, adjusted EBITDA, adjusted EBITDA margin and adjusted EPS, you should be aware that in the future we will incur expenses similar to the adjustments in this presentation.

Safe Harbor Statement

Some of the statements in this above are "forward-looking statements." The words "anticipate," "believe," "estimate," "expect," "intend," "may," “outlook,” "plan," "predict," "project," "will," "would" and similar expressions may identify forward-looking statements, although not all forward-looking statements contain these identifying words. The Company may not actually achieve the plans, intentions or expectations disclosed in forward-looking statements, and you should not place undue reliance on forward-looking statements. Actual results or events could differ materially from the plans, intentions and expectations disclosed in forward-looking statements. The Company does not assume any obligation to update any forward-looking statements, whether as a result of new information, future events or otherwise, except as required by law.

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

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





LENDINGCLUB CORPORATION
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(In thousands, except share and per share data)
(Unaudited)

 
Three months ended
September 30,
 
Nine months ended
September 30,
 
2015
 
2014
 
2015
 
2014
Operating revenue
 
 
 
 
 
 
 
Transaction fees
$
100,420

 
$
52,622

 
$
258,553

 
$
133,835

Servicing fees
8,999

 
3,053

 
20,870

 
6,301

Management fees
2,900

 
1,608

 
7,663

 
4,163

Other revenue (expense)
2,743

 
(745
)
 
5,140

 
(438
)
Total operating revenue
115,062

 
56,538

 
292,226

 
143,861

Net interest income (expense) after fair value adjustments
1,214

 
(474
)
 
2,199

 
(854
)
Total net revenue
116,276

 
56,064

 
294,425

 
143,007

Operating expenses (1):
 
 
 
 
 
 
 
Sales and marketing
44,961

 
21,001

 
120,162

 
60,808

Origination and servicing
17,573

 
10,167

 
45,540

 
26,135

General and administrative
 
 
 
 
 
 
 
Engineering and product development
18,320

 
9,235

 
46,710

 
22,987

Other
33,239

 
22,613

 
89,328

 
55,875

Total operating expenses
114,093

 
63,016

 
301,740

 
165,805

Income (loss) before income tax expense
2,183

 
(6,952
)
 
(7,315
)
 
(22,798
)
Income tax expense
1,233

 
419

 
2,249

 
1,059

Net income (loss)
$
950

 
$
(7,371
)
 
$
(9,564
)
 
$
(23,857
)
Basic net income (loss) per share attributable to common stockholders
$
0.00

 
$
(0.12
)
 
$
(0.03
)
 
$
(0.41
)
Diluted net income (loss) per share attributable to common stockholders
$
0.00

 
$
(0.12
)
 
$
(0.03
)
 
$
(0.41
)
Weighted-average common shares – Basic
375,982,120

 
59,844,394

 
373,605,274

 
57,958,838

Weighted-average common shares – Diluted
401,934,880

 
59,844,394

 
373,605,274

 
57,958,838

(1) Includes stock-based compensation expense as follows:
 
Three months ended
September 30,
 
Nine months ended
September 30,
 
2015
 
2014
 
2015
 
2014
Sales and marketing
$
2,048

 
$
912

 
$
5,373

 
$
5,029

Origination and servicing
818

 
599

 
2,406

 
1,427

General and administrative
 
 
 
 
 
 
 
Engineering and product development
2,554

 
1,492

 
6,392

 
3,487

Other
8,059

 
7,534

 
23,387

 
15,946

Total stock-based compensation expense
$
13,479

 
$
10,537

 
$
37,558

 
$
25,889





LENDINGCLUB CORPORATION
OPERATING AND FINANCIAL HIGHLIGHTS
(In thousands, except percentages and number of employees, or as noted)
(Unaudited)
 
 
 
 
 
 
 
 
 
 
 
September 30, 2015
 
Three months ended
 
% Change
 
September 30,
2014
 
December 31,
2014
 
March 31,
2015
 
June 30,
2015
 
September 30, 2015
 
Q/Q
 
Y/Y
Operating Highlights:
Loan originations (in millions)
$
1,165

 
$
1,415

 
$
1,635

 
$
1,912

 
$
2,236

 
17
 %
 
92
%
Operating revenue
$
56,538

 
$
69,551

 
$
81,045

 
$
96,119

 
$
115,062

 
20
 %
 
104
%
Contribution (1)
$
26,881

 
$
32,672

 
$
35,721

 
$
43,188

 
$
55,393

 
28
 %
 
106
%
Contribution margin (1)
47.5
%
 
47.0
%
 
44.1
%
 
44.9
%
 
48.1
%
 
N/M

 
N/M

Adjusted EBITDA (1)
$
7,517

 
$
7,916

 
$
10,646

 
$
13,399

 
$
21,157

 
58
 %
 
181
%
Adjusted EBITDA margin (1)
13.3
%
 
11.4
%
 
13.1
%
 
13.9
%
 
18.4
%
 
N/M

 
N/M

Adjusted EPS - diluted (1)
$
0.02

 
$
0.01

 
$
0.02

 
$
0.03

 
$
0.04

 
N/M

 
N/M

Standard Program Originations by Investor Type:
Managed accounts, individuals
44
%
 
48
%
 
51
%
 
50
%
 
44
%
 
 
 
 
Self-managed, individuals
25
%
 
19
%
 
24
%
 
20
%
 
20
%
 
 
 
 
Institutional investors
31
%
 
33
%
 
25
%
 
30
%
 
36
%
 
 
 
 
Total
100
%
 
100
%
 
100
%
 
100
%
 
100
%
 
 
 
 
Originations by Program:
 
 
 
 
 
 
 
 
 
 
 
 
 
Standard program
75
%
 
78
%
 
79
%
 
76
%
 
76
%
 
 
 
 
Custom program
25
%
 
22
%
 
21
%
 
24
%
 
24
%
 
 
 
 
Total
100
%
 
100
%
 
100
%
 
100
%
 
100
%
 
 
 
 
Servicing Portfolio by Method Financed (in millions, at end of period):
Notes
$
983

 
$
1,055

 
$
1,210

 
$
1,314

 
$
1,458

 
11
 %
 
48
%
Certificates
1,601

 
1,797

 
2,067

 
2,381

 
2,692

 
13
 %
 
68
%
Whole loans sold
1,373

 
1,874

 
2,300

 
2,853

 
3,548

 
24
 %
 
158
%
Total
$
3,957

 
$
4,726

 
$
5,577

 
$
6,548

 
$
7,698

 
18
 %
 
95
%
Select Balance Sheet Information (in millions, at end of period):
Cash and cash equivalents
$
83

 
$
870

 
$
874

 
$
490

 
$
579

 
18
 %
 
N/M

Securities available for sale
$

 
$

 
$

 
$
398

 
$
339

 
(15
)%
 
N/M

Loans
$
2,534

 
$
2,799

 
$
3,231

 
$
3,637

 
$
4,069

 
12
 %
 
61
%
Notes and certificates
$
2,552

 
$
2,814

 
$
3,249

 
$
3,660

 
$
4,095

 
12
 %
 
60
%
Total assets
$
2,815

 
$
3,890

 
$
4,328

 
$
4,783

 
$
5,360

 
12
 %
 
90
%
Total stockholders' equity
$
142

 
$
973

 
$
982

 
$
996

 
$
1,016

 
2
 %
 
N/M

Condensed Cash Flow Information:
Net cash flow from operating activities
$
13,258

 
$
14,525

 
$
6,495

 
$
15,278

 
$
31,577

 
 
 
 
Cash flow related to loans
(241,279
)
 
(304,472
)
 
(479,976
)
 
(458,923
)
 
(504,065
)
 
 
 
 
Other
(10,382
)
 
(27,125
)
 
1,276

 
(425,803
)
 
(53,427
)
 
 
 
 
Net cash used in investing activities
(251,661
)
 
(331,597
)
 
(478,700
)
 
(884,726
)
 
(557,492
)
 
 
 
 
Cash flow related to notes and certificates
248,802

 
301,593

 
483,543

 
462,978

 
507,870

 
 
 
 
Other
3,317

 
802,585

 
(6,993
)
 
22,811

 
106,785

 
 
 
 
Net cash flow from financing activities
252,119

 
1,104,178

 
476,550

 
485,789

 
614,655

 
 
 
 
Net change in cash and cash equivalents
$
13,716

 
$
787,106

 
$
4,345

 
$
(383,659
)
 
$
88,740

 
 
 
 
Employees and contractors (2)
742

 
843

 
976

 
1,136

 
1,305

 
 
 
 
Notes:
N/M Not meaningful.
(1)
Represents a Non-GAAP measure. See Reconciliation of GAAP to Non-GAAP measures.
(2)    As of the end of each respective period.




LENDINGCLUB CORPORATION
RECONCILIATION OF GAAP TO NON-GAAP MEASURES
(In thousands, except percentages and per share data)
(Unaudited)

 
Three months ended
 
Nine months ended
 
September 30,
2014
 
December 31,
2014
 
March 31,
2015
 
June 30,
2015
 
September 30, 
 2015
 
September 30,
2014
 
September 30, 
 2015
Contribution reconciliation:
Net income (loss)
$
(7,371
)
 
$
(9,037
)
 
$
(6,374
)
 
$
(4,140
)
 
$
950

 
$
(23,857
)
 
$
(9,564
)
Net interest expense (income) and other adjustments
474

 
1,430

 
(187
)
 
(798
)
 
(1,214
)
 
854

 
(2,199
)
General and administrative expense:
 
 
 
 
 
 
 
 
 
 
 
 
 
Engineering and product development
9,235

 
11,714

 
12,328

 
16,062

 
18,320

 
22,987

 
46,710

Other
22,613

 
26,492

 
27,087

 
29,002

 
33,239

 
55,875

 
89,328

Stock-based compensation expense
1,511

 
1,742

 
2,240

 
2,673

 
2,865

 
6,456

 
7,778

Income tax expense
419

 
331

 
627

 
389

 
1,233

 
1,059

 
2,249

Contribution
$
26,881

 
$
32,672

 
$
35,721

 
$
43,188

 
$
55,393

 
$
63,374

 
$
134,302

Total operating revenue
$
56,538

 
$
69,551

 
$
81,045

 
$
96,119

 
$
115,062

 
$
143,861

 
$
292,226

Contribution margin
47.5
%
 
47.0
%
 
44.1
%
 
44.9
%
 
48.1
%
 
44.1
%
 
46.0
%
Adjusted EBITDA reconciliation:
Net income (loss)
$
(7,371
)
 
$
(9,037
)
 
$
(6,374
)
 
$
(4,140
)
 
$
950

 
$
(23,857
)
 
$
(9,564
)
Net interest expense (income) and other adjustments
474

 
1,430

 
(187
)
 
(798
)
 
(1,214
)
 
854

 
(2,199
)
Acquisition and related expense
301

 
293

 
294

 
403

 
937

 
2,819

 
1,634

Depreciation expense:
 
 
 
 
 
 
 
 
 
 
 
 
 
Engineering and product development
1,447

 
1,868

 
2,744

 
3,261

 
3,808

 
3,326

 
9,813

Other
322

 
383

 
404

 
524

 
708

 
784

 
1,636

Amortization of intangible assets
1,388

 
1,387

 
1,545

 
1,274

 
1,256

 
2,510

 
4,075

Stock-based compensation expense
10,537

 
11,261

 
11,593

 
12,486

 
13,479

 
25,889

 
37,558

Income tax expense
419

 
331

 
627

 
389

 
1,233

 
1,059

 
2,249

Adjusted EBITDA
$
7,517

 
$
7,916

 
$
10,646

 
$
13,399

 
$
21,157

 
$
13,384

 
$
45,202

Total operating revenue
$
56,538

 
$
69,551

 
$
81,045

 
$
96,119

 
$
115,062

 
$
143,861

 
$
292,226

Adjusted EBITDA margin
13.3
%
 
11.4
%
 
13.1
%
 
13.9
%
 
18.4
%
 
9.3
%
 
15.5
%
Adjusted net income and earnings per share (EPS):
Net income (loss)
$
(7,371
)
 
$
(9,037
)
 
$
(6,374
)
 
$
(4,140
)
 
$
950

 
$
(23,857
)
 
$
(9,564
)
Acquisition and related expense
301

 
293

 
294

 
403

 
937

 
2,819

 
1,634

Stock-based compensation expense
10,537

 
11,261

 
11,593

 
12,486

 
13,479

 
25,889

 
37,558

Amortization of acquired intangible assets
1,388

 
1,387

 
1,545

 
1,274

 
1,256

 
2,510

 
4,075

Income tax effects related to acquisitions
419

 
331

 
627

 
389

 
1,233

 
1,059

 
2,249

Adjusted net income
$
5,274

 
$
4,235

 
$
7,685

 
$
10,412

 
$
17,855

 
$
8,420

 
$
35,952

GAAP diluted shares (1)
59,844

 
127,859

 
371,959

 
372,842

 
401,935

 
57,959

 
373,605

Diluted effect of preferred stock conversion (2)
249,351

 
195,608

 

 

 

 
249,351

 

Other dilutive equity awards
27,993

 
39,488

 
38,166

 
32,808

 

 
30,295

 
31,144

Non-GAAP diluted shares
337,188

 
362,955

 
410,125

 
405,650

 
401,935

 
337,605

 
404,749

Adjusted EPS – diluted
$
0.02

 
$
0.01

 
$
0.02

 
$
0.03

 
$
0.04

 
$
0.02

 
$
0.09

Notes:
(1)
Equivalent to the basic and diluted shares reflected in the quarterly EPS calculations.
(2)
For the fourth quarter of 2014 and prior quarters, gives effect to the conversion of convertible preferred stock into common stock as though the conversion had occurred at the beginning of the period under the "if converted" method.