Contribution Margin Actual vs Outlook
GAAP to Non-GAAP Reconciliations (cont.)
($ in millions)
Q1
Fiscal 2021
Q2
Q3
Q4
Total
Fiscal 2022
Q1
Reconciliation of Net Loss to Non-GAAP Adjusted EBITDA
GAAP Net Loss
Adjusted for the following
Interest expense
Other income, net¹
Provision for (benefit from) income taxes
Depreciation and amortization
Stock-based compensation expense
Payroll tax expense related to stock-based compensation
Changes to the liabilities for insurance required by
regulatory agencies attributable to historical periods
$
(427.3) $
(251.9) $
(99.7)
$
(283.2)
$
(1,062.1) $
(196.9)
12.9
13.1
13.4
13.3
52.8
4.7
(3.6)
(1.7)
(125.0)
(5.5)
(135.9)
(9.8)
1.9
0.7
6.6
2.0
11.2
2.8
34.4
34.5
37.0
33.3
139.3
31.8
164.2
201.0
198.4
160.9
724.6
153.7
16.5
6.8
4.9
3.3
31.5
9.5
128.0
122.3
250.3
Net amount from claims ceded under the Reinsurance Agreement²
Sublease income³
28.2
24.6
52.8
55.3
2.9
3.7
6.6
3.7
Costs related to acquisitions and divestitures
0.9
0.6
1.5
Transaction costs rel. to certain legacy auto insurance liabilities
Restructuring charges
20.4
20.4
Adjusted EBITDA
Adjusted EBITDA Margin
$
(73.0)
(12.0%)
$
23.8
3.1%
$
67.3
7.8%
$
74.7
7.7%
$
92.9
$
54.8
2.9%
6.3%
(1)
(2)
(3)
Note:
Other income (expense), net includes a benefit from a pre-tax gain from the divestiture relating to our self-driving vehicle division, Level 5 in Q3'21.
Reflects the net amount recognized on the statement of operations associated with claims ceded under the Reinsurance agreement, including any losses related to the deferral of gains on the statement of operations and any benefit from the
amortization of the deferred gain in the same period. For transparency, to help investors understand the ultimate economic benefit of the Reinsurance Agreement, we have broken out "Net amount of claims ceded under the Reinsurance
Agreement," which would otherwise have been captured in "Changes to the liabilities for insurance required by regulatory agencies attributable to historical periods."
For the GAAP income statement, sublease income is included as other income while the related lease rent expense is included in its respective operating expense line item. For non-GAAP purposes, sublease income is presented as a
contra-expense to the related lease rent expense.
Due to rounding, numbers presented may not add up precisely to the totals provided.
22
22View entire presentation