Attached files

file filename
8-K - FORM 8-K - ZILLOW GROUP, INC.d324891d8k.htm

Exhibit 99.1

 

LOGO     

 

Contacts:  
Raymond Jones       Katie Curnutte
Investor Relations   Public Relations    
206-470-7137       press@zillow.com                    
ir@zillow.com      

ZILLOW GROUP REPORTS FOURTH QUARTER AND FULL YEAR 2016 RESULTS

 

    Quarterly record Revenue of $227.6 million increased 34% year-over-year.

 

    Full year 2016 record Revenue of $846.6 million, up 31% year-over-year.

 

    Traffic to Zillow Group brands’ mobile apps and websites reached more than 140 million average monthly unique users in the fourth quarter of 2016 and an annual seasonal peak of more than 171 million unique users in May 2016.

SEATTLE – February 7, 2017 – Zillow Group, Inc. (NASDAQ:Z) (NASDAQ:ZG), which houses a portfolio of the largest and most vibrant real estate and home-related brands on mobile and the web, today announced its consolidated financial results for the quarter and full year ended December 31, 2016.

“Zillow Group had a fantastic year in 2016,” said Zillow Group CEO Spencer Rascoff. “We set records for annual revenue and site traffic, and ended on a strong note with solid fourth quarter results that were ahead of expectations. We executed on all of our strategic priorities for the year and completed the roll out of our self-serve account interface to Premier Agents nationally. In 2017, we are committed to further extending our audience leadership in the online real estate category. We expect to pass the $1 billion annual revenue mark in 2017, and we will press our advantage with continued investment across all Zillow Group’s brands and emerging marketplaces.”

Fourth Quarter 2016 Financial Highlights

 

    Revenue increased 34% to $227.6 million from $169.4 million in the fourth quarter of 2015.

 

    Marketplace Revenue increased 42% to $210.6 million from $148.3 million in the fourth quarter of 2015.

 

    Premier Agent Revenue increased 32% to $164.3 million from $124.4 million in the fourth quarter of 2015.

 

    Other Real Estate Revenue1 increased 145% to $29.8 million from $12.2 million in the fourth quarter of 2015.

 

1  Other Real Estate Revenue includes agent services, dotloop, StreetEasy, Naked Apartments, rentals and other offerings to endemic advertisers that are not traditional display advertising, including New Construction, where builders can display real-time lot availability on search results and maps.


    Mortgages Revenue increased 41% to $16.5 million from $11.7 million in the fourth quarter of 2015.

 

    Display Revenue decreased 20% to $17.0 million from $21.1 million in the fourth quarter of 2015. The decrease is primarily a result of the company’s strategy to deemphasize display advertising and improve the user experience.

 

    GAAP net loss was $23.5 million, or 10% of Revenue, in the fourth quarter of 2016, compared to GAAP net loss of $25.7 million, or 15% of Revenue, in the same period last year.

 

    Adjusted EBITDA was $54.7 million in the fourth quarter of 2016, or 24% of Revenue, which was an increase from $20.4 million, or 12% of Revenue, in the fourth quarter of 2015.

Full Year 2016 Financial Highlights

 

    Revenue increased 31% to $846.6 million from $644.7 million in 2015.

 

    Marketplace Revenue increased 40% to $778.1 million from $555.9 million in 2015.

 

    Premier Agent Revenue grew 35% to $604.3 million from $446.9 million in 2015.

 

    Other Real Estate Revenue grew 192% to $102.6 million from $35.2 million in 2015.

 

    Mortgages Revenue grew 61% to $71.1 million from $44.3 million in 2015.

 

    Display Revenue decreased 23% to $68.5 million from $88.8 million in 2015.

 

    GAAP net loss was $220.4 million in 2016, or 26% of Revenue, which includes the impact of a $130.0 million litigation settlement, compared to GAAP net loss of $148.9 million, or 23% of revenue, in 2015.

 

    Adjusted EBITDA was $14.8 million in 2016, or 2% of Revenue, which includes the impact of a $130.0 million litigation settlement, which was a decrease from Adjusted EBITDA of $87.6 million, or 14% of revenue, in 2015. Excluding the impact of the $130.0 million litigation settlement, Adjusted EBITDA in 2016 would have been $144.8 million, or 17% of Revenue.

Operating and Business Highlights

 

    More than 140 million average monthly unique users visited Zillow Group consumer brands Zillow, Trulia, StreetEasy, HotPads and Naked Apartments during the fourth quarter of 2016, an increase of 13% year-over-year. Traffic to Zillow Group brands’ mobile apps and websites reached an annual seasonal peak of more than 171 million unique users in May 2016.

 

    Leads to Zillow Group Premier Agent Advertisers for the fourth quarter of 2016 grew nearly 33% year-over-year to 3.9 million. For the full year 2016, leads to Zillow Group Premier Agent Advertisers grew 44% year-over-year to 16.9 million.

 

2


    During the fourth quarter of 2016, Premier Agent Advertisers who spend more than $5,000 per month:

 

    Increased 95% year-over-year on a total dollar basis.

 

    Increased 100% year-over-year in the number of agent advertisers.

 

    During the fourth quarter of 2016, total sales to Premier Agent Advertisers who have been customers for more than one year increased 58% year-over-year.

 

    Sales to existing Premier Agent Advertisers accounted for 63% of total bookings for the fourth quarter of 2016.

Business Outlook - First Quarter and Full Year 2017

The following table presents Zillow Group’s business outlook for the periods presented (in millions):

 

Zillow Group Outlook as of February 7, 2017

   Three Months Ending
March 31, 2017
   Year Ending
December 31, 2017
(in millions)          

Revenue

   $232 to $237    $1,030 to $1,050

Premier Agent revenue

   $170 to $172    $745 to $755

Other real estate revenue

   $31 to $32    $145 to $150

Mortgages revenue

   $17 to $18    $77 to $80

Display revenue

   $14 to $15    $63 to $65

Operating expenses

   $247 to $252    ***

Net loss

   $(14.1) to $(19.1)    $(20.2) to $(40.2)

Adjusted EBITDA (1)

   $36 to $41    $190 to $210

Depreciation and amortization

   $26 to $28    $115 to $120

Share-based compensation expense

   $26 to $28    $106 to $111

Capital expenditures

   ***    $48 to $50

Weighted average shares outstanding — basic

   182.0 to 184.0    183.5 to 185.5

Weighted average shares outstanding — diluted

   190.5 to 192.5    192.0 to 194.0

 

*** Outlook not provided    
(1) A reconciliation of forecasted Adjusted EBITDA to forecasted net loss is provided below in this press release.

Conference Call and Webcast Information

Zillow Group’s CEO Spencer Rascoff and CFO Kathleen Philips will host a live conference call and webcast to discuss the results today at 2 p.m. Pacific Time (5 p.m. Eastern Time). A copy of management’s prepared remarks will be made available on the investor relations section of Zillow Group, Inc.’s website at http://investors.zillowgroup.com/results.cfm prior to the live conference call and webcast to allow analysts and investors additional time to review the details of the results.

 

3


Zillow Group’s management will first read the prepared remarks and then answer questions from dialed-in participants, in addition to those submitted via Twitter® during the live conference call. Questions can be submitted to the @ZillowGroup Twitter® handle using #ZEarnings.

A link to the live webcast of the conference call will be available on the investor relations section of Zillow Group, Inc.’s website at http://investors.zillowgroup.com/results.cfm. The live call may also be accessed via phone at (877) 643-7152 toll-free domestically and at (443) 863-7921 internationally. Following completion of the call, a recorded replay of the webcast will be available on the investor relations section of Zillow Group, Inc.’s website.

Forward-Looking Statements

This press release contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934 that involve risks and uncertainties, including, without limitation, statements regarding our business outlook, strategic priorities, and operational plans for 2017. Statements containing words such as “may,” “believe,” “anticipate,” “expect,” “intend,” “plan,” “project,” “will,” “projections,” “continue,” “business outlook,” “forecast,” “estimate,” “outlook,” or similar expressions constitute forward-looking statements. Differences in Zillow Group’s actual results from those described in these forward-looking statements may result from actions taken by Zillow Group as well as from risks and uncertainties beyond Zillow Group’s control. Factors that may contribute to such differences include, but are not limited to, Zillow Group’s ability to successfully integrate and realize the benefits of our past or future strategic acquisitions or investments; Zillow Group’s ability to maintain and effectively manage an adequate rate of growth; Zillow Group’s ability to maintain or establish relationships with listings and data providers; the impact of the real estate industry on Zillow Group’s business; Zillow Group’s ability to innovate and provide products and services that are attractive to its users and advertisers; Zillow Group’s ability to increase awareness of the Zillow Group brands; Zillow Group’s ability to attract consumers to Zillow Group’s mobile applications and websites; Zillow Group’s ability to compete successfully against existing or future competitors; the reliable performance of Zillow Group’s network infrastructure and content delivery processes; and Zillow Group’s ability to protect its intellectual property. The foregoing list of risks and uncertainties is illustrative, but is not exhaustive. For more information about potential factors that could affect Zillow Group’s business and financial results, please review the “Risk Factors” described in Zillow Group’s Annual Report on Form 10-K for the year ended December 31, 2016 filed with the Securities and Exchange Commission, or SEC, and in Zillow Group’s other filings with the SEC. Except as may be required by law, Zillow Group does not intend, and undertakes no duty, to update this information to reflect future events or circumstances.

Use of Non-GAAP Financial Measures

To provide investors with additional information regarding our financial results, this press release includes references to Adjusted EBITDA (including forecasted Adjusted EBITDA) and non-GAAP net income (loss) per share, which are non-GAAP financial measures. We have provided a reconciliation of Adjusted EBITDA (historical and forecasted) to net loss, the most directly comparable GAAP financial measure, and a reconciliation of net income (loss), adjusted, to net loss, as reported on a GAAP basis, and the calculations of non-GAAP net income (loss) per share - basic and diluted, within this earnings release.

 

4


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

 

    Adjusted EBITDA does not reflect 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 acquisition-related costs;

 

    Adjusted EBITDA does not reflect restructuring costs;

 

    Adjusted EBITDA does not reflect the loss (gain) on divestiture of businesses;

 

    Adjusted EBITDA does not reflect interest expense or other income;

 

    Adjusted EBITDA does not reflect income taxes;

 

    Adjusted EBITDA does not reflect the loss on debt extinguishment; and

 

    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 alongside other financial performance measures, including various cash flow metrics, net loss and our other GAAP results.

Our presentation of non-GAAP net income (loss) per share excludes the impact of share-based compensation expense, acquisition-related costs, restructuring costs, income taxes, loss on debt extinguishment and the loss (gain) on divestiture of businesses. This measure is not a key metric used by our management and board of directors to measure operating performance or otherwise manage the business. However, we provide non-GAAP net income (loss) per share as supplemental information to investors, as we believe the exclusion of share-based compensation expense, acquisition-related costs, restructuring costs, income taxes, loss on debt extinguishment and the loss (gain) on divestiture of businesses facilitates investors’ operating performance comparisons on a period-to-period basis. You should not consider these metrics in isolation or as substitutes for analysis of our results as reported under GAAP.

About Zillow Group

Zillow Group (NASDAQ:Z) (NASDAQ:ZG) houses a portfolio of the largest real estate and home-related brands on mobile and the web. The company’s brands focus on all stages of the home lifecycle: renting, buying, selling and financing. Zillow Group is committed to empowering consumers with

 

5


unparalleled data, inspiration and knowledge around homes, and connecting them with the right local professionals to help. The Zillow Group portfolio of consumer brands includes real estate and rental marketplaces Zillow®, Trulia®, StreetEasy®, HotPads® and Naked Apartments®. In addition, Zillow Group works with tens of thousands of real estate agents, lenders and rental professionals, helping maximize business opportunities and connect to millions of consumers. The company operates a number of business brands for real estate, rental and mortgage professionals, including Mortech®, dotloop®, Bridge Interactive™ and Retsly®. The company is headquartered in Seattle.

Please visit http://investors.zillowgroup.com, www.zillowgroup.com/ir-blog, and www.twitter.com/zillowgroup, where Zillow Group discloses information about the company, its financial information, and its business which may be deemed material.

The Zillow Group logo is available at http://zillowgroup.mediaroom.com/logos-photos.

Zillow, Premier Agent, Mortech, StreetEasy, Retsly and HotPads are registered trademarks of Zillow, Inc. Trulia is a registered trademark of Trulia, LLC. dotloop is a registered trademark of DotLoop, LLC. Naked Apartments is a registered trademark of Naked Apartments, LLC. Bridge Interactive is a trademark of Zillow, Inc.

Twitter is a registered trademark of Twitter, Inc.

(ZFIN)

 

6


Reported Consolidated Results

ZILLOW GROUP, INC.

UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS

(in thousands)

 

     December 31, 2016     December 31, 2015  

Assets

    

Current assets:

    

Cash and cash equivalents

   $ 243,592     $ 229,138  

Short-term investments

     262,870       291,151  

Accounts receivable, net

     40,527       29,789  

Prepaid expenses and other current assets

     34,817       24,016  
  

 

 

   

 

 

 

Total current assets

     581,806       574,094  

Restricted cash

     1,053       3,015  

Property and equipment, net

     98,288       85,523  

Goodwill

     1,923,480       1,909,167  

Intangible assets, net

     527,464       558,881  

Other assets

     17,586       5,020  
  

 

 

   

 

 

 

Total assets

   $ 3,149,677     $ 3,135,700  
  

 

 

   

 

 

 

Liabilities and shareholders’ equity

    

Current liabilities:

    

Accounts payable

   $ 4,257     $ 3,361  

Accrued expenses and other current liabilities

     38,427       43,047  

Accrued compensation and benefits

     24,057       11,392  

Deferred revenue

     29,154       21,450  

Deferred rent, current portion

     1,347       1,172  
  

 

 

   

 

 

 

Total current liabilities

     97,242       80,422  

Deferred rent, net of current portion

     15,298       13,743  

Long-term debt

     367,404       230,000  

Deferred tax liabilities and other long-term liabilities

     136,146       132,482  
  

 

 

   

 

 

 

Total liabilities

     616,090       456,647  

Shareholders’ equity:

    

Preferred stock

     —         —    

Class A common stock

     5       5  

Class B common stock

     1       1  

Class C capital stock

     12       12  

Additional paid-in capital

     3,030,854       2,956,111  

Accumulated other comprehensive loss

     (242     (471

Accumulated deficit

     (497,043     (276,605
  

 

 

   

 

 

 

Total shareholders’ equity

     2,533,587       2,679,053  
  

 

 

   

 

 

 

Total liabilities and shareholders’ equity

   $ 3,149,677     $ 3,135,700  
  

 

 

   

 

 

 

 

7


ZILLOW GROUP, INC.

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(in thousands, except per share data)

 

     Three Months Ended
December 31,
    Year Ended
December 31,
 
     2016     2015     2016     2015  

Revenue

   $ 227,612     $ 169,370     $ 846,589     $ 644,677  

Costs and expenses:

        

Cost of revenue (exclusive of amortization) (1)(2)

     19,665       15,105       71,591       61,614  

Sales and marketing (2)

     90,109       77,817       380,919       307,089  

Technology and development (2)

     72,057       55,782       273,066       198,565  

General and administrative (2)

     42,536       45,939       313,695       170,445  

Acquisition-related costs

     533       432       1,423       16,576  

Restructuring costs (2)

     —         409       —         35,551  

Loss (gain) on divestiture of businesses

     —         225       (1,251     4,368  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total costs and expenses

     224,900       195,709       1,039,443       794,208  
  

 

 

   

 

 

   

 

 

   

 

 

 

Loss from operations

     2,712       (26,339     (192,854     (149,531

Loss on debt extinguishment

     (22,757     —         (22,757     —    

Other income

     716       416       2,711       1,501  

Interest expense

     (2,668     (1,589     (7,408     (5,489
  

 

 

   

 

 

   

 

 

   

 

 

 

Loss before income taxes

     (21,997     (27,512     (220,308     (153,519

Income tax benefit (expense)

     (1,494     1,792       (130     4,645  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net loss

   $ (23,491   $ (25,720   $ (220,438   $ (148,874
  

 

 

   

 

 

   

 

 

   

 

 

 

Net loss per share — basic and diluted

   $ (0.13   $ (0.14   $ (1.22   $ (0.88

Weighted-average shares outstanding — basic and diluted

     181,852       178,020       180,149       169,767  

 

        

(1)    Amortization of website development costs and intangible assets included  in technology and development

   $ 22,130     $ 17,885     $ 84,951     $ 63,189  

(2)    Includes share-based compensation expense as follows:

        

Cost of revenue

   $ 1,553     $ 1,254     $ 5,923     $ 4,694  

Sales and marketing

     5,754       4,952       23,320       25,391  

Technology and development

     8,306       6,436       31,466       26,849  

General and administrative

     10,153       11,670       46,209       48,280  

Restructuring costs

     —         (204     —         14,859  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total

   $ 25,766     $ 24,108     $ 106,918     $ 120,073  
  

 

 

   

 

 

   

 

 

   

 

 

 

Other Financial Data:

        

Adjusted EBITDA (3)

   $ 54,749     $ 20,394     $ 14,826     $ 87,564  

 

(3) See above for more information regarding our presentation of Adjusted EBITDA.

 

8


ZILLOW GROUP, INC.

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(in thousands)

 

     Year Ended  
     December 31,  
     2016     2015  

Operating activities

    

Net loss

   $ (220,438   $ (148,874

Adjustments to reconcile net loss to net cash provided by operating activities, net of amounts assumed in connection with acquisitions:

    

Depreciation and amortization

     100,590       75,386  

Share-based compensation expense

     106,918       105,214  

Loss on debt extinguishment

     22,757       —    

Amortization of discount and issuance costs on 2021 Notes

     883       —    

Restructuring costs

     —         19,001  

Release of valuation allowance on certain deferred tax assets

     (1,370     (2,853

Loss on disposal of property and equipment

     3,689       1,384  

Loss (gain) on divestiture of businesses, net

     (1,360     3,899  

Bad debt expense

     2,681       3,235  

Deferred rent

     1,730       2,553  

Amortization of bond premium

     1,489       2,487  

Changes in operating assets and liabilities:

    

Accounts receivable

     (13,324     (1,051

Prepaid expenses and other assets

     (13,260     (761

Accounts payable

     856       (11,158

Accrued expenses and other current liabilities

     (5,065     (18,384

Accrued compensation and benefits

     12,463       (4,020

Deferred revenue

     7,794       (2,434

Other long-term liabilities

     1,612       (965
  

 

 

   

 

 

 

Net cash provided by operating activities

     8,645       22,659  

Investing activities

    

Proceeds from maturities of investments

     197,407       335,443  

Purchases of investments

     (175,210     (307,658

Proceeds from sales of investments

     4,963       8,260  

Decrease in restricted cash, net of amounts assumed in connection with an acquisition

     1,962       3,931  

Purchases of property and equipment

     (62,060     (52,685

Purchases of intangible assets

     (9,662     (15,423

Purchase of cost method investment

     (10,000     —    

Proceeds from divestiture of businesses

     3,200       23,359  

Cash acquired in acquisition, net

     —         173,406  

Cash paid for acquisitions, net

     (16,319     (104,192
  

 

 

   

 

 

 

Net cash provided by (used in) investing activities

     (65,719     64,441  

Financing activities

    

Proceeds from issuance of 2021 Notes, net of issuance costs

     447,784       —    

Premiums paid for Capped Call Confirmations

     (36,616     —    

Partial repurchase of 2020 Notes

     (370,235     —    

Proceeds from exercise of stock options

     31,211       24,423  

Value of equity awards withheld for tax liability

     (616     (8,150
  

 

 

   

 

 

 

Net cash provided by financing activities

     71,528       16,273  

Net increase in cash and cash equivalents during period

     14,454       103,373  

Cash and cash equivalents at beginning of period

     229,138       125,765  
  

 

 

   

 

 

 

Cash and cash equivalents at end of period

   $ 243,592     $ 229,138  
  

 

 

   

 

 

 

Supplemental disclosures of cash flow information

    

Cash paid for interest

   $ 6,325     $ 6,325  

Noncash transactions:

    

Value of Class A common stock issued in connection with an acquisition

   $ —       $ 1,883,728  

Capitalized share-based compensation

   $ 10,061     $ 10,319  

Write-off of fully depreciated property and equipment

   $ 14,564     $ 26,242  

Write-off of fully amortized intangible assets

   $ 9,293     $ —    

 

9


Adjusted EBITDA

The following table presents a reconciliation of Adjusted EBITDA to net loss, the most directly comparable GAAP financial measure, for each of the periods presented (in thousands, unaudited):

 

     Three Months Ended
December 31,
     Year Ended
December 31,
 
     2016      2015      2016      2015  

Reconciliation of Adjusted EBITDA to Net Loss:

           

Net loss

   $ (23,491    $ (25,720    $ (220,438    $ (148,874

Other income

     (716      (416      (2,711      (1,501

Depreciation and amortization expense

     25,738        21,355        100,590        75,386  

Share-based compensation expense

     25,766        24,312        106,918        105,214  

Acquisition-related costs

     533        432        1,423        16,576  

Restructuring costs

     —          409        —          35,551  

Loss (gain) on divestiture of businesses

     —          225        (1,251      4,368  

Interest expense

     2,668        1,589        7,408        5,489  

Loss on debt extinguishment

     22,757        —          22,757        —    

Income tax (benefit) expense

     1,494        (1,792      130        (4,645
  

 

 

    

 

 

    

 

 

    

 

 

 

Adjusted EBITDA (1)

   $ 54,749      $ 20,394      $ 14,826      $ 87,564  
  

 

 

    

 

 

    

 

 

    

 

 

 

 

(1) For the year ended December 31, 2016, Adjusted EBITDA includes the impact of a $130.0 million litigation settlement and $28.9 million in related legal costs.

The following table presents a reconciliation of forecasted Adjusted EBITDA to forecasted net loss for each of the periods presented (in thousands, unaudited):

 

     Three Months Ending
March 31, 2017
     Year Ending
December 31, 2017
 

Reconciliation of Forecasted Adjusted EBITDA to Forecasted Net Loss:

     

Forecasted Net loss

   $ (16,550    $ (30,200

Forecasted Other income

     (750      (3,000

Forecasted Depreciation and amortization expense

     27,000        117,500  

Forecasted Share-based compensation expense

     27,000        108,500  

Forecasted Interest expense

     1,800        7,200  
  

 

 

    

 

 

 

Forecasted Adjusted EBITDA

   $ 38,500      $ 200,000  
  

 

 

    

 

 

 

 

10


Non-GAAP Net Income (Loss) per Share

The following table presents a reconciliation of net income (loss), adjusted, to net loss, as reported on a GAAP basis, and the calculation of non-GAAP net income (loss) per share - basic and diluted, for each of the periods presented (in thousands, except per share data, unaudited):

 

     Three Months Ended
December 31,
     Year Ended
December 31,
 
     2016      2015      2016      2015  

Net loss, as reported

   $ (23,491    $ (25,720    $ (220,438    $ (148,874

Share-based compensation expense

     25,766        24,312        106,918        105,214  

Acquisition-related costs

     533        432        1,423        16,576  

Restructuring costs

     —          409        —          35,551  

Loss on debt extinguishment

     22,757        —          22,757        —    

Income tax (benefit) expense

     1,494        (1,792      130        (4,645

Loss (gain) on divestiture of businesses

     —          225        (1,251      4,368  
  

 

 

    

 

 

    

 

 

    

 

 

 

Net income (loss), adjusted

   $ 27,059      $ (2,134    $ (90,461    $ 8,190  
  

 

 

    

 

 

    

 

 

    

 

 

 

Non-GAAP net income (loss) per share - basic

   $ 0.15      $ (0.01    $ (0.50    $ 0.05  

Non-GAAP net income (loss) per share - diluted

   $ 0.14      $ (0.01    $ (0.50    $ 0.05  

Weighted-average shares outstanding - basic

     181,852        178,020        180,149        169,767  

Weighted-average shares outstanding - diluted

     190,331        178,020        180,149        177,157  

 

11


Revenue by Type

The following tables present our revenue by type and as a percentage of total revenue for each of the periods presented (in thousands, unaudited):

 

     Three Months Ended
December 31,
    Year Ended
December 31,
 
     2016     2015     2016     2015  

Revenue:

        

Marketplace revenue:

        

Premier Agent

   $ 164,335     $ 124,396     $ 604,292     $ 446,921  

Other real estate

     29,788       12,164       102,635       35,171  

Mortgages

     16,512       11,688       71,133       44,263  

Market Leader

     —         5       —         29,549  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total Marketplace revenue

     210,635       148,253       778,060       555,904  

Display revenue

     16,977       21,117       68,529       88,773  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total revenue

   $ 227,612     $ 169,370     $ 846,589     $ 644,677  
  

 

 

   

 

 

   

 

 

   

 

 

 
     Three Months Ended
December 31,
    Year Ended
December 31,
 
     2016     2015     2016     2015  

Percentage of Total Revenue:

        

Marketplace revenue:

        

Premier Agent

     72     73     71     69

Other real estate

     13     7     12     5

Mortgages

     7     7     8     7

Market Leader

     0     0     0     5
  

 

 

   

 

 

   

 

 

   

 

 

 

Total Marketplace revenue

     93     88     92     86

Display revenue

     7     12     8     14
  

 

 

   

 

 

   

 

 

   

 

 

 

Total revenue

     100     100     100     100
  

 

 

   

 

 

   

 

 

   

 

 

 

Unique Users

The following table sets forth our average monthly unique users for each of the periods presented:

 

     Average Monthly Unique Users for the
Three Months Ended December 31,
   2015 to 2016
     2016    2015    % Change
     (in thousands)     

Unique Users

   140,141    123,658    13%

Unique Users source: We measure Zillow unique users with Google Analytics and Trulia unique users with Omniture analytical tools.

 

12