BuzzFeed Inc. Entertainment & Culture Presentation
BuzzFeed, Inc. net income to
adjusted EBITDA reconciliation.
($ in millions)
FY'19A FY'20A FY'21A
Net income (loss) (1)
$(37)
$11
$26
Income tax provision (benefit)
(0)
(26)
Loss on disposition of subsidiary
1
1
Interest expense
0
1
Interest income
(2)
(0)
(0)
Other expense (income), net
(2)
(2)
Depreciation and amortization
19
17
23
Stock-based compensation
3
1
24
Change in fair value of warrant liabilities
(5)
Change in fair value of derivative liability
(27)
Restructuring(2)
10
s
Transaction costs (3)
Public company readiness costs (4)
Adjusted EBITDA
15
1
$(8)
$31
$42
(2) For the year ended December 31, 2021, reflects costs associated with involuntary terminations of employees across various roles and levels as part of the integration of the HuffPost Acquisition. For the year ended December 31,
2019, reflects costs associated with involuntary terminations of employees across various roles and levels in an effort to better position us to execute on our strategy.
(3) Reflects one-time legal, advisory, consulting and incremental compensation expenses associated with the acquisition of Complex Networks and the transaction with 890 Fifth Avenue Partners, Inc.
(4) Reflects public company readiness costs associated with the establishment of our public company structure and processes.
Note: Values subject to rounding. Figures are presented on an as-reported basis (FY'21A includes HuffPost and Complex from each date of acquisition).
(1) Excludes minority interest adjustment relating to non-controlling interests.
88
28View entire presentation