<<Back
November 9, 2020 at 4:05 PM EST

GreenSky, Inc. Reports Third Quarter 2020 Financial Results

Transaction Volume of $1.5 billion, $3 million of Net Income and Adjusted EBITDA of $39 million

ATLANTA--(BUSINESS WIRE)--Nov. 9, 2020-- GreenSky, Inc. (NASDAQ: GSKY), a leading financial technology company Powering Commerce at the Point of Sale®, reported financial results today for the third quarter ended September 30, 2020.

"I am pleased to share that GreenSky enjoyed a very productive quarter on multiple fronts. Our solid third quarter operating results reflect the continuing durability of our home improvement business, despite the ongoing challenges related to COVID-19. Moreover, we are beginning to regain momentum in our elective healthcare business as the industry continues to emerge from the impact of the shutdowns earlier this year,” said David Zalik, GreenSky Chairman and CEO. “Despite a modest decline in third quarter revenue, our overall servicing portfolio continued to grow and our average transaction fee rate also grew by 40 basis points over the prior year. As we have previously highlighted, GreenSky’s ongoing progress can be best measured through growth in Adjusted EBITDA, which increased by 17% compared to the third quarter of 2019. The Company’s ongoing focus on product innovation, merchant productivity, and credit quality, in concert with our recently expanded and diversified sources of funding, positions us well for the future.”

“The successful completion of our previously announced institutional asset sales reflects a pivotal point in the transformation and diversification of GreenSky’s funding and liquidity,” said Andrew Kang, Chief Financial Officer. “With over $775 million in portfolio sales, and the renewal of approximately $3.8 billion in commitments by three existing bank partners since the end of second quarter, we have robust funding capacity to continue to grow future transaction volume. Importantly, the increase in funding includes an additional $600 million per year commitment from a new bank partner for Patient Solutions, which will allow us to focus on the growth of our elective healthcare business and help support the recovery of those providers and their patients following the shutdowns earlier in the year. These are but the first of many ongoing initiatives to transform our liquidity profile and further strengthen our funding for 2021.”

Third Quarter Financial Highlights:

  • Transaction Volume: Third quarter transaction volume of $1.5 billion declined 10% from $1.6 billion in the third quarter of 2019, but continues to show momentum in 2020, up 9% over the second quarter of this year. The decline in year-over-year volume was largely driven by the COVID-19 impact on our elective healthcare business, which declined significantly when compared to the third quarter of 2019.
  • Transaction Fee Rate: The average transaction fee rate was 7.3% in the third quarter, an increase of 40 basis points from a transaction fee rate of 6.9% in the same quarter of prior year, reflecting continued demand for certain products offered by our merchants and consumer preferences for promotional financing in the current environment.
  • Revenue: Third quarter total revenue declined 7%, year-over-year, from $153.5 million to $142.0 million. However, when adjusting for the $16.4 million of servicing asset recognized in 2019, the comparable third quarter revenue was up 4% over the prior year.
    • Transaction fee revenue was down 5% to $107.5 million, due to the decrease in transaction volumes, which was partially offset by the increase in the transaction fee rate during the quarter.
    • Total servicing revenue decreased 32% to $27.4 million. However, servicing fees earned during the quarter increased 16%, reflecting growth of the servicing portfolio to $9.5 billion in the third quarter of 2020 compared to $8.8 billion in the third quarter of 2019. Total servicing revenue was offset by the $0.8 million decrease in the fair value of our servicing assets in 2020, compared to an increase of $16.4 million in servicing assets in the same quarter of 2019.
    • Interest and other revenue increased to $7.0 million related to interest income earned on loans receivable held for sale.
  • Cost of Revenue: Total cost of revenue increased $27.1 million primarily due to the $18.3 million non-cash mark-to-market expense related to sales facilitation obligations and $2.7 million of COVID-19 related costs. The remaining $6.1 million increase in cost of revenue, or 9% increase year-over-year, is in line with the 12% increase in the average balance of the third quarter servicing portfolio compared to the prior year.
  • Credit Quality and COVID-19 Assistance: The weighted-average FICO score for originations in the third quarter of 2020 increased to 784 compared to 770 in the third quarter of 2019. Credit performance continued to be positive with 30-day plus delinquencies of 1.04%, an improvement of 25 basis points compared to the third quarter of 2019. As of September 30, less than 1% of the Company’s total servicing portfolio remained in payment deferral related to COVID-19 assistance, compared to 4% at the end of the second quarter of 2020.
  • Net Income and Diluted Earnings per Share: For the third quarter of 2020, the Company recognized net income of $2.8 million compared to net income of $44.1 million for the same period in 2019, which resulted in a diluted earnings per share of $0.01, compared to diluted earnings per share of $0.23 in the third quarter of 2019.
  • Adjusted Pro Forma Net Income and Adjusted Earnings per Share (1): For the third quarter of 2020, the Company recognized adjusted pro forma net income of $6.2 million compared to $35.5 million for the same period in 2019, which resulted in adjusted pro forma diluted earnings per share of $0.03, compared to $0.20 in the third quarter of 2019.
  • Adjusted EBITDA(1): Third quarter Adjusted EBITDA was $38.7 million, an increase of 17% from $33.1 million for the same quarter in 2019. Adjusted EBITDA margin improved to 27% in the third quarter of 2020, up from 22% in the third quarter of 2019.

(1)

 

Adjusted Pro Forma Net Income, Adjusted Pro Forma Diluted Earnings per Share and Adjusted EBITDA are non-GAAP measures. Refer to “Non-GAAP Financial Measures” for important additional information.

 

Business Updates:

  • Merchant Network: GreenSky continues to execute its strategic plan related to enhancing merchant productivity and transaction profitability. As a result, the Company has discontinued relationships with underperforming merchants as measured by transaction volume trends, credit metrics, and the ability to delight their customers. At the end of the third quarter, the Company maintained a strong network of approximately 16,000 merchants, while selectively adding new merchants to its network.
  • Patient Solutions: As previously announced in October 2020, GreenSky entered into a new, long-term, $600 million per year bank funding partnership, totaling $1.8 billion in the initial three-year term for its elective healthcare business. The new funding commitment will be instrumental in supporting the post-COVID-19 recovery and growth of its elective healthcare business.
  • Funding Diversification: In September and October 2020, GreenSky completed a total of $875 million in new funding initiatives, which included the sale of approximately $775 million in loan participations or whole loans to institutional asset managers and bank partners and an increase to an existing bank partner’s funding commitment by $100 million. Notwithstanding the discounts realized on these sales transactions, as the credit markets continue to normalize, we expect that the lifetime cost of funds associated with future sales transactions will more closely approximate GreenSky’s historical bank waterfall cost of funds.
  • Investor Day: The Company will be hosting a Virtual Investor Day on January 12, 2021, where the leadership team will be presenting key elements of GreenSky's strategy. Meeting logistics will be announced in early December.


Conference call and webcast:

As previously announced, the Company’s management will host a conference call to discuss third quarter 2020 results at 9:00 a.m. ET on November 10, 2020. A live webcast of the conference call, together with a slide presentation that includes supplemental financial information and reconciliation of non-GAAP measures to their most directly comparable GAAP measure, can be accessed through the Company's Investor Relations website at http://investors.greensky.com. A replay of the webcast will be available within 2 hours of the completion of the call and will be archived at the same location for one year.

About GreenSky, Inc.

GreenSky, Inc. (NASDAQ: GSKY) is a leading technology company Powering Commerce at the Point of Sale® for a growing ecosystem of merchants, consumers and banks. Our highly scalable, proprietary and patented technology platform enables merchants to offer frictionless promotional payment options to consumers, driving increased sales volume and accelerated cash flow. Banks leverage GreenSky’s technology to provide loans to super-prime and prime consumers nationwide. Since our inception, over 3.5 million consumers have financed over $26 billion of commerce using our paperless, real time "apply and buy" technology and the Company services a $9.5 billion loan portfolio. GreenSky is headquartered in Atlanta, Georgia. For more information, visit https://www.greensky.com.

Forward-Looking Statements

This press release contains forward-looking statements that reflect the Company's current views with respect to, among other things, its operations; its financial performance; the impact of COVID-19; post-COVID-19 recovery of the elective healthcare business and the elective healthcare industry; funding capacity and liquidity profile; and lifetime cost of funds associated with future loan sale transactions. You generally can identify these statements by the use of words such as “outlook,” “potential,” “continue,” “may,” “seek,” “approximately,” “predict,” “believe,” “expect,” “plan,” “intend,” “estimate” or “anticipate” and similar expressions or the negative versions of these words or comparable words, as well as future or conditional verbs such as “will,” “should,” “would,” “likely” and “could.” These statements are subject to certain risks and uncertainties that could cause actual results to differ materially from those included in the forward-looking statements. These risks and uncertainties include those risks described in GreenSky's filings with the Securities and Exchange Commission and include, but are not limited to, risks related to the extent and duration of the COVID-19 pandemic and its impact on the Company, its bank partners and merchants, GreenSky program borrowers, loan demand (including, in particular, for elective healthcare procedures), the capital markets (including the Company's ability to obtain additional funding or close new institutional financings) and the economy in general; the Company's ability to retain existing, and attract new, merchants and bank partners or other funding partners, including the risk that one or more bank partners do not renew their funding commitments or reduce existing commitments; its future financial performance, including trends in revenue, cost of revenue, gross profit or gross margin, operating expenses, and free cash flow; changes in market interest rates; increases in loan delinquencies; its ability to operate successfully in a highly regulated industry; the effect of management changes; cyberattacks and security vulnerabilities in its products and services; and the Company's ability to compete successfully in highly competitive markets. The forward-looking statements speak only as of the date on which they are made, and, except to the extent required by federal securities laws, GreenSky disclaims any obligation to update any forward-looking statement to reflect events or circumstances after the date on which the statement is made or to reflect the occurrence of unanticipated events. In light of these risks and uncertainties, there is no assurance that the events or results suggested by the forward-looking statements will in fact occur, and you should not place undue reliance on these forward-looking statements.

Non-GAAP Financial Measures

This press release presents information about the Company’s Adjusted EBITDA, Adjusted EBITDA Margin, Adjusted Pro Forma Net Income, and Adjusted Pro Forma Diluted Earnings Per Share, which are non-GAAP financial measures provided as supplements to the results provided in accordance with accounting principles generally accepted in the United States of America (“GAAP”). We believe that Adjusted EBITDA and Adjusted EBITDA Margin are key financial indicators of our business performance over the long term and provide useful information regarding whether cash provided by operating activities is sufficient to maintain and grow our business. We believe that this methodology for determining Adjusted EBITDA and Adjusted EBITDA Margin can provide useful supplemental information to help investors better understand the economics of our platform. We believe that Adjusted Pro Forma Net Income is a useful measure because it makes our results more directly comparable to public companies that have the vast majority of their earnings subject to corporate income taxation.

We are presenting these non-GAAP measures to assist investors in evaluating our financial performance and because we believe that these measures provide an additional tool for investors to use in comparing our core financial performance over multiple periods with other companies in our industry.

These non-GAAP measures are presented for supplemental informational purposes only. These non-GAAP measures have limitations as analytical tools and should not be considered in isolation from, or as a substitute for, the analysis of other GAAP financial measures, such as net income. The non-GAAP measures GreenSky uses may differ from the non-GAAP measures used by other companies. A reconciliation of these non-GAAP financial measures to the most directly comparable GAAP financial measure is provided below for each of the fiscal periods indicated.

(tables follow)

 
 
 
 

GreenSky, Inc.
CONDENSED CONSOLIDATED BALANCE SHEETS (Unaudited)
(Dollars in thousands, except share data)

 

 

September 30, 2020

 

December 31, 2019

Assets

 

 

 

Cash and cash equivalents

$

113,573

 

 

$

195,760

 

Restricted cash

324,934

 

 

250,081

 

Loan receivables held for sale, net

543,316

 

 

51,926

 

Accounts receivable, net of allowance of $217 and $238, respectively

20,936

 

 

19,493

 

Property, equipment and software, net

22,638

 

 

18,309

 

Deferred tax assets, net

385,488

 

 

364,841

 

Other assets

51,023

 

 

50,638

 

Total assets

$

1,461,908

 

 

$

951,048

 

 

 

 

 

Liabilities and Equity (Deficit)

 

 

 

Liabilities

 

 

 

Accounts payable

$

15,096

 

 

$

11,912

 

Accrued compensation and benefits

11,420

 

 

10,734

 

Other accrued expenses

4,564

 

 

3,244

 

Finance charge reversal liability

187,512

 

 

206,035

 

Term loan

453,342

 

 

384,497

 

SPV facility

432,840

 

 

 

Tax receivable agreement liability

307,294

 

 

311,670

 

Financial guarantee liability

162,999

 

 

16,698

 

Other liabilities

92,719

 

 

61,201

 

Total liabilities

1,667,786

 

 

1,005,991

 

 

 

 

 

Commitments, Contingencies and Guarantees

 

 

 

 

 

 

 

Equity (Deficit)

 

 

 

Class A common stock, $0.01 par value and 89,545,442 shares issued and 75,307,501 shares outstanding at September 30, 2020 and 80,089,739 shares issued and 66,424,838 shares outstanding at December 31, 2019

894

 

 

800

 

Class B common stock, $0.001 par value and 107,217,505 shares issued and outstanding at September 30, 2020 and 113,517,198 shares issued and outstanding at December 31, 2019

108

 

 

114

 

Additional paid-in capital

109,781

 

 

115,782

 

Retained earnings

25,496

 

 

56,109

 

Treasury stock

(147,327

)

 

(146,234

)

Accumulated other comprehensive income (loss)

(4,705

)

 

(756

)

Noncontrolling interests

(190,125

)

 

(80,758

)

Total equity (deficit)

(205,878

)

 

(54,943

)

Total liabilities and equity (deficit)

$

1,461,908

 

 

$

951,048

 

 
 
 
 
 

GreenSky, Inc.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (Unaudited)
(Dollars in thousands, except per share data)

 

 

 

Three Months Ended

September 30,

 

Nine Months Ended

September 30,

 

2020

 

2019

 

2020

 

2019

Revenue

 

 

 

 

 

 

 

 

Transaction fees

 

$

107,538

 

 

$

112,782

 

 

$

299,199

 

 

$

305,195

 

Servicing

 

27,446

 

 

40,626

 

 

87,210

 

 

90,577

 

Interest and other

 

7,039

 

 

121

 

 

10,433

 

 

907

 

Total revenue

 

142,023

 

 

153,529

 

 

396,842

 

 

396,679

 

Costs and expenses

 

 

 

 

 

 

 

 

Cost of revenue (exclusive of depreciation and amortization shown separately below)

 

92,346

 

 

65,278

 

 

229,442

 

 

180,099

 

Compensation and benefits

 

21,683

 

 

21,799

 

 

66,158

 

 

61,891

 

Property, office and technology

 

4,143

 

 

3,909

 

 

12,242

 

 

12,648

 

Depreciation and amortization

 

2,973

 

 

1,955

 

 

8,180

 

 

5,117

 

Sales, general and administrative

 

11,614

 

 

8,657

 

 

30,068

 

 

22,843

 

Financial guarantee

 

(302

)

 

1,117

 

 

28,354

 

 

4,035

 

Related party

 

350

 

 

670

 

 

1,304

 

 

1,795

 

Total costs and expenses

 

132,807

 

 

103,385

 

 

375,748

 

 

288,428

 

Operating profit

 

9,216

 

 

50,144

 

 

21,094

 

 

108,251

 

Other income (expense), net

 

 

 

 

 

 

 

 

Interest and dividend income

 

157

 

 

780

 

 

1,025

 

 

2,490

 

Interest expense

 

(6,775

)

 

(5,634

)

 

(18,289

)

 

(18,200

)

Other gains (losses), net

 

410

 

 

318

 

 

2,216

 

 

(5,400

)

Total other income (expense), net

 

(6,208

)

 

(4,536

)

 

(15,048

)

 

(21,110

)

Income before income tax expense (benefit)

 

3,008

 

 

45,608

 

 

6,046

 

 

87,141

 

Income tax expense (benefit)

 

197

 

 

1,533

 

 

799

 

 

(3,528

)

Net income

 

$

2,811

 

 

$

44,075

 

 

$

5,247

 

 

$

90,669

 

Less: Net income attributable to noncontrolling interests

 

1,850

 

 

29,349

 

 

3,487

 

 

60,728

 

Net income attributable to GreenSky, Inc.

 

$

961

 

 

$

14,726

 

 

$

1,760

 

 

$

29,941

 

 

 

 

 

 

 

 

 

 

Earnings per share of Class A common stock:

 

 

 

 

 

 

 

 

Basic

 

$

0.01

 

 

$

0.24

 

 

$

0.03

 

 

$

0.50

 

Diluted

 

$

0.01

 

 

$

0.23

 

 

$

0.02

 

 

$

0.46

 

 

 

 

 

 

 

 

 

 

Weighted average shares of Class A common stock outstanding:

 

 

 

 

 

 

 

 

Basic

 

69,960,268

 

 

61,855,370

 

 

66,267,288

 

 

60,309,032

 

Diluted

 

178,057,682

 

 

177,054,114

 

 

177,536,866

 

 

180,330,109

 
 
 
 
 

GreenSky, Inc.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited)
(Dollars in thousands)

 

 

Nine Months Ended September 30,

2020

 

2019

Cash flows from operating activities

 

 

 

Net income

$

5,247

 

 

$

90,669

 

Adjustments to reconcile net income (loss) to net cash provided by operating activities:

 

 

 

Depreciation and amortization

8,180

 

 

5,117

 

Share-based compensation expense

11,306

 

 

9,713

 

Equity-based payments to non-employees

12

 

 

11

 

Fair value change in servicing assets and liabilities

(1,370

)

 

(24,809

)

Operating lease liability payments

(342

)

 

(255

)

Financial guarantee losses

26,274

 

 

(36

)

Amortization of debt related costs

1,748

 

 

1,258

 

Original issuance discount on term loan payment

(18

)

 

(31

)

Income tax expense (benefit)

799

 

 

(3,528

)

Loss on remeasurement of tax receivable agreement liability

 

 

6,383

 

Impairment losses

188

 

 

 

Mark to market on loan receivables held for sale

17,332

 

 

 

Changes in assets and liabilities:

 

 

 

(Increase) decrease in loan receivables held for sale

(508,722

)

 

(27,493

)

(Increase) decrease in accounts receivable

(1,442

)

 

(5,690

)

(Increase) decrease in other assets

(3,354

)

 

1,919

 

Increase (decrease) in accounts payable

3,184

 

 

8,627

 

Increase (decrease) in finance charge reversal liability

(18,523

)

 

44,401

 

Increase (decrease) in guarantee liability

(64

)

 

 

Increase (decrease) in other liabilities

29,073

 

 

19,177

 

Net cash provided by (used in) operating activities

(430,492

)

 

125,433

 

Cash flows from investing activities

 

 

 

Purchases of property, equipment and software

(12,120

)

 

(10,921

)

Net cash used in investing activities

(12,120

)

 

(10,921

)

Cash flows from financing activities

 

 

 

Proceeds from term loan

70,494

 

 

 

Repayments of term loan

(3,170

)

 

(2,969

)

Proceeds from SPV facility

570,000

 

 

 

Repayments of SPV facility

(137,160

)

 

 

Class A common stock repurchases

 

 

(104,272

)

Member distributions

(50,965

)

 

(23,181

)

Payments under tax receivable agreement

(12,755

)

 

(4,664

)

Proceeds from option exercises

 

 

308

 

Payment of option exercise taxes

(1,166

)

 

(12,350

)

Payment of taxes on Class B common stock exchanges

 

 

(2,198

)

Net cash provided by (used in) financing activities

435,278

 

 

(149,326

)

Net increase (decrease) in cash and cash equivalents and restricted cash

(7,334

)

 

(34,814

)

Cash and cash equivalents and restricted cash at beginning of period

445,841

 

 

458,499

 

Cash and cash equivalents and restricted cash at end of period

$

438,507

 

 

$

423,685

 

 

 

 

 

Supplemental non-cash investing and financing activities

 

 

 

Distributions accrued but not paid

3,470

 

 

6,351

 

Capitalized software costs accrued but not paid

435

 

 

 

Tax withholding on equity awards accrued but not paid

21

 

 

64

 

 
 
 
 
 

Reconciliation of Adjusted EBITDA
(Dollars in thousands)

 

 

Three Months Ended

September 30,

 

Nine Months Ended

September 30,

 

2020

 

2019

 

2020

 

2019

Net income

$

2,811

 

 

$

44,075

 

 

$

5,247

 

 

$

90,669

 

Interest expense(1)

6,775

 

 

5,634

 

 

18,289

 

 

18,200

 

Income tax expense (benefit)

197

 

 

1,533

 

 

799

 

 

(3,528

)

Depreciation and amortization

2,973

 

 

1,955

 

 

8,180

 

 

5,117

 

Equity-based compensation expense(2)

4,338

 

 

3,781

 

 

11,318

 

 

9,724

 

Change in financial guarantee liability(3)

(2,382

)

 

(320

)

 

26,274

 

 

(36

)

Servicing asset and liability changes(4)

368

 

 

(16,174

)

 

(1,370

)

 

(24,809

)

MTM on sales facilitation obligations(5)

18,262

 

 

 

 

18,262

 

 

 

Discontinued charged-off receivables program(6)

 

 

(7,921

)

 

 

 

(22,703

)

Transaction and non-recurring expenses(7)

5,367

 

 

549

 

 

8,625

 

 

8,672

 

Adjusted EBITDA

$

38,709

 

 

$

33,112

 

 

$

95,624

 

 

$

81,306

 

Total revenue

$

142,023

 

 

$

153,529

 

 

$

396,842

 

 

$

396,679

 

Adjusted EBITDA Margin

27.3

%

 

21.6

%

 

24.1

%

 

20.5

%

(1)

 

Includes interest expense on our term loan. Interest expense on the SPV Facility and its related loans receivables held for sale are excluded from the adjustment above as such amounts are a component of cost of revenue in our on-going business.

(2)

Includes equity-based compensation to employees and directors, as well as equity-based payments to non-employees.

(3)

Includes non-cash charges related to our financial guarantee arrangements with our ongoing Bank Partners, which are primarily a function of new loans facilitated on our platform during the period increasing the contractual escrow balance and the associated financial guarantee liability.

(4)

Includes the non-cash changes in the fair value of servicing assets and servicing liabilities related to our servicing assets associated with Bank Partner agreements and other contractual arrangements. 2019 amounts have been updated to be consistent with the Company's 2020 presentation in accordance with our Non-GAAP policy.

(5)

MTM on sales facilitation obligations reflects changes in the fair value in the embedded derivative for sales facilitation obligations. The changes in fair value are recognized as a mark-to-market expense in cost of revenue for the period.

(6)

Includes the amounts related to the now discontinued program of transferring our rights to charged-off receivables to third parties. 2019 amounts have been updated to be consistent with the Company's 2020 presentation in accordance with our Non-GAAP policy.

(7)

For the three and nine months ended September 30, 2020, includes professional fees and other costs associated with our strategic alternatives review process and IPO related litigation, as well as increased costs resulting from the COVID-19 pandemic. For the three months ended September 30, 2019, includes legal fees associated with IPO related litigation. For the nine months ended September 30, 2019, includes the following: (i) legal fees associated with IPO related litigation of $959 thousand, (ii) one-time tax compliance fees related to filing the final tax return for the Former Corporate Investors associated with the Reorganization Transactions of $160 thousand, and (iii) lien filing expenses related to certain Bank Partner solar loans of $621 thousand.

 
 
 
 
 

Reconciliation of Adjusted Pro Forma Net Income
(Dollars in thousands)

 

 

Three Months Ended

September 30,

 

Nine Months Ended

September 30,

 

2020

 

2019

 

2020

 

2019

Net income

$

2,811

 

 

$

44,075

 

 

$

5,247

 

 

$

90,669

 

Discontinued charged-off receivables program(1)

 

 

(7,921

)

 

 

 

(22,703

)

Transaction and non-recurring expenses(2)

5,367

 

 

549

 

 

8,625

 

 

8,672

 

Incremental pro forma tax expense(3)

(1,929

)

 

(1,229

)

 

(3,307

)

 

(10,071

)

Adjusted Pro Forma Net Income

$

6,249

 

 

$

35,474

 

 

$

10,565

 

 

$

66,567

 

(1)

 

Includes the amounts related to the now discontinued program of transferring our rights to charged-off receivables to third parties. 2019 amounts have been updated to be consistent with the Company's 2020 presentation in accordance with our Non-GAAP policy.

(2)

For the three and nine months ended September 30, 2020, includes professional fees and other costs associated with our strategic alternatives review process and IPO related litigation, as well as increased costs resulting from the COVID-19 pandemic. For the three months ended September 30, 2019, includes legal fees associated with IPO related litigation. For the nine months ended September 30, 2019, includes the following: (i) legal fees associated with IPO related litigation of $959 thousand, (ii) one-time tax compliance fees related to filing the final tax return for the Former Corporate Investors associated with the Reorganization Transactions of $160 thousand, and (iii) lien filing expenses related to certain Bank Partner solar loans of $621 thousand.

(3)

Represents the incremental tax effect on net income, adjusted for the discontinued charged-off receivables program and transaction and non-recurring expenses, assuming that all consolidated net income was subject to corporate taxation at a full year effective tax rate of 25.39% and 27.93% for the three and nine months ended September 30, 2020, respectively, and effective tax rates of 7.23% and 8.95% for the three and nine months ended September 30, 2019, respectively.

 
 
 

Reconciliation of Adjusted Pro Forma Diluted EPS
(Dollars in thousands)

 

 

Three Months Ended

September 30,

 

Nine Months Ended

September 30,

 

2020

 

2019

 

2020

 

2019

GAAP Diluted EPS

$

0.01

 

 

$

0.23

 

 

$

0.02

 

 

$

0.46

 

Discontinued charged-off receivables program

 

 

(0.04

)

 

 

 

(0.14

)

Transaction and non-recurring expenses

0.03

 

 

 

 

0.05

 

 

0.05

 

Incremental pro forma tax expense(1)

(0.01

)

 

0.01

 

 

(0.01

)

 

 

Adjusted Pro Forma Diluted EPS(2)

$

0.03

 

 

$

0.20

 

 

$

0.06

 

 

$

0.37

 

 

 

 

 

 

 

 

 

Weighted average shares of Class A common stock outstanding – diluted

178,057,682

 

 

177,054,114

 

 

177,536,866

 

 

180,330,109

(1)

Represents the incremental tax effect on GAAP diluted EPS of the items noted above, and assuming that all consolidated net income was subject to corporate taxation for the periods presented at a full year effective tax rate of 25.39% and 27.93% for the three and nine months ended September 30, 2020, respectively, and effective tax rates of 7.23% and 8.95% for the three and nine months ended September 30, 2019, respectively.

(2)

Adjusted Pro Forma Diluted EPS represents Adjusted Pro Forma Net Income divided by GAAP weighted average diluted shares outstanding.

 

Tom Morabito
470.284.7013
investors@greensky.com

Source: GreenSky, Inc.