In addition to historical information, we have also made forward-looking
statements in this report. These statements are based on our estimates and
assumptions and are subject to risks and uncertainties. Forward-looking
statements include the information concerning our possible or assumed future
results of operations. Forward-looking statements also include those preceded or
followed by the words "anticipates," "believes," "estimates," "hopes" or similar
expressions. For those statements, we claim the protection of the safe harbor
for forward-looking statements contained in the Private Securities Litigation
Reform Act of 1995. Our actual results may differ materially from those
anticipated in these forward-looking statements as a result of many factors,
including but not limited to those discussed below, the risk factors discussed
in Part II, Item 1A - "Risk Factors" of this Quarterly Report on Form 10-Q (if
any) and in Part I, Item 1A - "Risk Factors" in our Annual Report on Form 10-K
for the year ended December 31, 2020 (together, the "Risk Factors"), and the
factors discussed in the section in this Quarterly Report on Form 10-Q entitled
"Quantitative and Qualitative Disclosures About Market Risk." Readers are
cautioned not to place undue reliance on these forward-looking statements, which
reflect management's opinions only as of the date hereof. We undertake no
obligation to revise or publicly release the results of any revision to these
forward-looking statements. Readers should carefully review the Risk Factors and
the risk factors set forth in other documents we file from time to time with the
SEC.

Some factors that could cause actual results to differ materially from those
anticipated in these forward-looking statements include, but are not limited to,
our ability and intention to:

•Sustain growth or profitability, particularly in light of an uncertain U.S. or
worldwide economy and the related impact on customer acquisition and retention
rates, customer usage levels, and credit and debit card payment declines;
•Maintain and increase our customer base and average revenue per user;
•Generate sufficient cash flow to make interest and debt payments, reinvest in
our business, and pursue desired activities and businesses plans while
satisfying restrictive covenants relating to debt obligations;
•Acquire businesses on acceptable terms and successfully integrate and realize
anticipated synergies from such acquisitions;
•Continue to expand our businesses and operations internationally in the wake of
numerous risks, including adverse currency fluctuations, difficulty in staffing
and managing international operations, higher operating costs as a percentage
of revenues, or the implementation of adverse regulations;
•Maintain our financial position, operating results and cash flows in the event
that we incur new or unanticipated costs or tax liabilities, including those
relating to federal and state income tax and indirect taxes, such as sales,
value-added and telecommunication taxes;
•Accurately estimate the assumptions underlying our effective worldwide tax
rate;
•Maintain favorable relationships with critical third-party vendors whose
financial condition will not negatively impact the services they provide;
•Create compelling digital media content causing increased traffic and
advertising levels; additional advertisers or an increase in advertising spend;
and effectively target digital media advertisements to desired audiences;
•Manage certain risks inherent to our business, such as costs associated with
fraudulent activity, system failure or security breach; effectively maintaining
and managing our billing systems; time and resources required to manage our
legal proceedings; liability for legal and other claims; or adhering to our
internal controls and procedures;
•Compete with other similar providers with regard to price, service, and
functionality;
•Cost-effectively procure, retain and deploy large quantities of telephone
numbers in desired locations in the United States and abroad;
•Achieve business and financial objectives in light of burdensome domestic and
international telecommunications, internet or other regulations, including
regulations related to data privacy, access, security, retention, and sharing;
•Successfully manage our growth, including but not limited to our operational
and personnel-related resources, and integration of newly acquired businesses;
                                      -48-
--------------------------------------------------------------------------------

•Successfully adapt to technological changes and diversify services and related
revenues at acceptable levels of financial return;
•Successfully develop and protect our intellectual property, both domestically
and internationally, including our brands, patents, trademarks and domain names,
and avoid infringing upon the proprietary rights of others;
•Recruit and retain key personnel; and
•Realize the expected benefits of the cloud fax spin-off transaction or the sale
of the B2B Backup business.
In addition, other factors that could cause actual results to differ materially
from those anticipated in these forward-looking statements or materially impact
our financial results include the risks associated with new accounting
pronouncements, as well as those associated with natural disasters, public
health crises, pandemics including the COVID-19 outbreak and other catastrophic
events outside of our control, including as to COVID-19 the scope and duration
of the pandemic, actions taken by governmental authorities in response to the
pandemic, and the direct and indirect impact of the pandemic on our customers,
third parties and us.

Overview

As of September 30, 2021, Ziff Davis, Inc., together with its subsidiaries
("Ziff Davis", "our", "us" or "we"), was a leading provider of internet
information and services. The Digital Media business specialized in the
technology, shopping, gaming, and healthcare markets, offering content, tools
and services to consumers and businesses. The Cloud Services business provided
cloud-based subscription services to consumers and businesses including cloud
fax, cybersecurity, privacy and marketing technology.
In February 2021, we sold certain Voice assets in the United Kingdom and in
September 2021, we sold our B2B Backup business. On October 7, 2021 subsequent
to the end of the third quarter of 2021, the spin-off of the cloud fax business
into an independent public company (Consensus) was completed. We believe the
spin-off will enable the independent companies to create value with distinct
management teams, capital structures and strategic focus.
Our Digital Media business generates revenues from advertising and sponsorships,
subscription and usage fees, performance marketing and licensing fees. Our Cloud
Services business generates revenues primarily from customer subscription and
usage fees.

In addition to growing our business organically, on a regular basis we acquire
businesses to grow our customer bases, expand and diversify our service
offerings, enhance our technologies, acquire skilled personnel and enter into
new markets.

Our consolidated revenues are currently generated from three basic business
models, each with different financial profiles and variability. Our Digital
Media business is driven primarily by advertising revenues, has relatively
higher sales and marketing expense and has seasonal strength in the fourth
quarter. Our Cloud Services business is driven primarily by subscription
revenues that are relatively higher margin, stable and predictable from quarter
to quarter with some minor seasonal weakness in the fourth quarter. We continue
to pursue additional acquisitions, which may include companies operating under
business models that differ from those we operate under today. Such acquisitions
could impact our consolidated profit margins and the variability of our
revenues.

Ziff Davis, Inc. (formerly J2 Global, Inc.) was incorporated in 2014 as a
Delaware corporation through the creation of a holding company structure, and
our Cloud Services business, operated by our wholly owned subsidiary, J2 Cloud
Services, LLC (formerly J2 Cloud Services, Inc.), and its subsidiaries, was
founded in 1995.

Digital Media Performance Metrics



We use certain metrics to generally assess the operational and financial
performance of our Digital Media business. The number of visits is an important
metric because it is an indicator of consumers' level of engagement with our
mobile applications, websites and other services. We believe highly engaged
consumers are more likely to participate in advertising programs and other
activities that derive our multiple revenue streams.

                                      -49-
--------------------------------------------------------------------------------

We define a visit as a group of interactions by users with our mobile and
desktop applications and websites. A single visit can contain multiple page
views and actions, and a single user can open multiple visits across domains,
web browsers, desktop or mobile devices. We measure visits with Google Analytics
and through partner platform measures. Page views are measured each time a page
on our websites is loaded in a browser.

The following table sets forth certain key operating metrics for our Digital
Media business for the three and nine months ended September 30, 2021 and 2020
(in millions):
                        Three Months Ended                Nine Months Ended
                          September 30,                     September 30,
                                        2021        2020 (1)            2021 (1)        2020 (1)
Visits                                2,047         2,197                6,454          6,701
Page views                            7,006         7,167               22,038         21,887

Sources: Google Analytics and Partner Platforms and test results in connection with Ookla



(1) To more accurately reflect customer activity at Ookla, we have shifted to
using tests as the basis instead of Google Analytics, resulting in pro-forma
adjustments to data in 2020 and Q1 2021.

Cloud Services Performance Metrics



We use certain metrics to generally assess the operational and financial
performance of our Cloud Services business; these metrics also serve as a
baseline for (a) internal trends and (b) benchmarking against competitors. The
average monthly revenue per customer can be used as an analytical tool in
determining the marginal economics of customer acquisition, which is
particularly useful as we continue to focus on growing our higher-margin
businesses. We also use this metric, in conjunction with the cancel rate, to
help provide a directional indicator of Cloud Services revenue and calculate the
lifetime value of customers within each of our business units.

                                      -50-
--------------------------------------------------------------------------------

The following table sets forth certain key operating metrics for our Cloud Services business as of and for the three and nine months ended September 30, 2021 and 2020 (in thousands, except for percentages):


                                                  Three Months Ended                     Nine Months Ended
                                                     September 30,                         September 30,
                                                2021               2020               2021               2020
Subscriber revenues:
Fixed (1)                                   $ 152,359          $ 144,525          $ 444,397          $ 426,766
Variable (1)                                   29,639             25,708             84,079             80,255
Total subscriber revenues                   $ 181,998          $ 170,233          $ 528,476          $ 507,021
Other license revenues                             92                 15                275                 69
Total revenues                              $ 182,090          $ 170,248          $ 528,751          $ 507,090

Percentage of total subscriber revenues:
Fixed                                            83.7  %            84.9  %            84.1  %            84.2  %
Variable                                         16.3  %            15.1  %            15.9  %            15.8  %

Total revenues:
Number-based                                $  98,652          $  98,000          $ 293,167          $ 289,502
Non-number-based                               83,438             72,248            235,584            217,588
Total revenues                              $ 182,090          $ 170,248          $ 528,751          $ 507,090

Average monthly revenue per Cloud Business
Customer (ARPU) (2)(3)                      $   15.53          $   13.98
Cancel Rate (4)                                   2.1  %             2.1  %


(1)The first quarter 2020 disclosure of $144.8 million in fixed subscriber revenue included $3.3 million of revenue which was subsequently determined to be variable subscriber revenue. As a result, the fixed and variable subscriber revenue have been corrected in the table above.



(2)Quarterly ARPU is calculated using our standard convention of applying the
average of the quarter's beginning and ending base to the total revenue for the
quarter. We believe ARPU provides investors an understanding of the average
monthly revenues we recognize associated with each Cloud Services customer. As
ARPU varies based on fixed subscription fee and variable usage components, we
believe it can serve as a measure by which investors can evaluate trends in the
types of services, levels of services and the usage levels of those services
across our Cloud Services customer base.

(3)Cloud Services customers are defined as paying direct inward dialing numbers for fax and voice services, and direct and resellers' accounts for other services.



(4)Cancel Rate is defined as cancels of small and medium business and individual
Cloud Services customers with greater than four months of continuous service
(continuous service includes Cloud Services customers administratively canceled
and reactivated within the same calendar month), and enterprise Cloud Services
customers beginning with their first day of service. Calculated monthly and
expressed as an average over the three months of the quarter.

Critical Accounting Policies and Estimates



In the ordinary course of business, we have made a number of estimates and
assumptions relating to the reporting of results of operations and financial
condition in the preparation of our financial statements. Actual results could
differ significantly from those estimates under different assumptions and
conditions. Our critical accounting policies are described in our 2020 Annual
Report on Form 10-K filed with the SEC on March 1, 2021. During the three months
ended September 30, 2021, there were no significant changes in our critical
accounting policies and estimates.

                                      -51-
--------------------------------------------------------------------------------

Results of Operations for the Three and Nine Months Ended September 30, 2021

Digital Media



We expect the revenue for the remainder of fiscal year 2021 to be higher
compared to the prior-year comparable period due to the acquisition of
RetailMeNot and organic growth, subject to the continued risk of the COVID-19
pandemic. We expect the Digital Media business to improve as we integrate our
recent acquisitions and over the longer term as advertising transactions
continue to shift from offline to online, but these initiatives will be offset
by the impact of COVID-19 in the near term. The main focus of our advertising
programs is to provide relevant and useful advertising to visitors to our
websites and those included within our advertising networks, reflecting our
commitment to constantly improve their overall web experience. As a result, we
expect to continue to take steps to improve the relevance of the ads displayed
on our websites and those included within our advertising networks.

The operating margin we realize on revenues generated from ads placed on our
websites is significantly higher than the operating margin we realize from
revenues generated from those placed on third-party websites. Growth in
advertising revenues from our websites has generally exceeded that from
third-party websites. This trend has had a positive impact on our operating
margins, and we expect that this will continue for the foreseeable future.
However, the trend in advertising spend is shifting to mobile devices and other
newer advertising formats which generally experience lower margins than those
from desktop computers and tablets. We expect this trend to continue to put
pressure on our margins.

We expect acquisitions to remain an important component of our strategy and use
of capital in this business; however, we cannot predict whether our current pace
of acquisitions will remain the same within this business, especially in light
of the current macroeconomic conditions. In a given period, we may close greater
or fewer acquisitions than in prior periods or acquisitions of greater or lesser
significance than in prior periods. Moreover, future acquisitions of businesses
within this space but with different business models may impact Digital Media's
overall profit margins.

Cloud Services

Excluding the impact of the spin-off of our cloud fax business, the sale of our
backup business and assuming a stable or improving economic environment, and,
subject to our risk factors, we expect 2021 revenue to be higher compared to the
prior year. The main strategic focus of our Cloud Services offerings is to
reduce or eliminate costs, increase sales and enhance productivity, mobility,
business continuity and security of our customers as the technologies and
devices they use evolve over time. As a result, we expect to continue to take
steps to enhance our existing offerings and offer new services to continue to
satisfy the evolving needs of our customers.

On October 7, 2021, the Company completed the spin-off of its cloud fax business
into an independent publicly traded company. This cloud fax business represented
approximately 50% of our total Cloud revenues and approximately 31% of our total
Cloud operating costs for the nine months ended September 30, 2021. As a result,
we anticipate a reduction in our operating margins as the cloud fax business
will not recur going forward.

We expect acquisitions to remain an important component of our strategy and use
of capital in this business; however, we cannot predict whether our current pace
of acquisitions will remain the same within this business, especially in light
of the current macroeconomic conditions. In a given period, we may close greater
or fewer acquisitions than in prior periods or acquisitions of greater or lesser
significance than in prior periods. Moreover, future acquisitions of businesses
within this space but with different business models may impact Cloud Services'
overall profit margins.

Consolidated

Excluding the impact of the spin-off of our fax business and based on the trends
discussed above with respect to our Cloud Services and Digital Media businesses,
we anticipate our consolidated revenue for fiscal year 2021 to be higher
compared to the prior-year comparable period.

We expect operating profit as a percentage of revenues to generally decrease in
the future primarily due to the fact that revenue with respect to our Digital
Media business (i) is increasing as a percentage of our revenue on a
consolidated basis and has historically operated at a lower operating margin;
and (ii) the completion of the spin-off of our cloud fax business which
historically operated at a higher operating margin than our remaining
businesses.

                                      -52-
--------------------------------------------------------------------------------

Revenues

(in thousands, except percentages)


                                   Three Months Ended                                                           Nine Months Ended
                                     September 30,                       Percentage Change                        September 30,                         Percentage Change
                             2021                     2020                                               2021                       2020
Revenues                   $444,252                 $356,976                    24%                   $1,271,480                 $1,020,353                    25%



Our revenues consist of revenues from our Digital Media and Cloud Services
businesses. Digital Media revenues primarily consist of advertising revenues,
subscriptions earned through the granting of access to, or delivery of, certain
data products or services to customers, fees paid for generating business leads,
and licensing and sale of editorial content and trademarks. Cloud Services
revenues primarily consist of revenues from "fixed" customer subscription
revenues and "variable" revenues generated from actual usage of our services.

Our revenues in 2021 have increased over the comparable three and nine month
periods of 2020 primarily due to a combination of acquisitions and organic
growth; partially offset by declines in certain areas of both the Digital Media
and Cloud Services businesses.

Cost of Revenues

(in thousands, except percentages)


                                              Three Months Ended                                                         Nine Months Ended
                                                September 30,                       Percentage Change                      September 30,                       Percentage Change
                                        2021                     2020                                              2021                     2020
Cost of revenue                        $64,302                  $55,822                    15%                   $185,462                 $171,755                    8%
As a percent of revenue                  14%                      16%                                               15%                      17%



Cost of revenues is primarily comprised of costs associated with content fees,
editorial and production costs and hosting costs. The increase in cost of
revenues for the three months ended September 30, 2021 was primarily due to
higher content fees, campaign fulfillment and other editorial and production
costs and increased hosting and other computer related costs. The increase in
cost of revenues for the nine months ended September 30, 2021 was primarily due
to higher content fees, editorial and production costs, hosting and computer
related costs and increased depreciation.


Operating Expenses

Sales and Marketing.

(in thousands, except percentages)


                                           Three Months Ended                                                        Nine Months Ended
                                             September 30,                      Percentage Change                      September 30,                      Percentage Change
                                     2021                     2020                                             2021                     2020
Sales and Marketing                $139,693                  $95,074                   47%                   $394,981                 $287,317                   37%
As a percent of revenue               31%                      27%                                              31%                      28%



Our sales and marketing costs consist primarily of internet-based advertising,
sales and marketing, personnel costs and other business development-related
expenses. Our internet-based advertising relationships consist primarily of
fixed cost and performance-based (cost-per-impression, cost-per-click and
cost-per-acquisition) advertising relationships with an array of online service
providers. Advertising cost for the three months ended September 30, 2021 was
$72.8 million (primarily consists of $44.3 million of third-party advertising
costs and $22.1 million of personnel costs) compared to the third quarter of
2020 of $35.4 million (primarily consists of $19.8 million of third-party
advertising costs and $12.8 million of personnel costs. Advertising cost for the
nine months ended September 30, 2021 was $205.2 million (primarily consists of
$119.7 million of third-party advertising costs and $67.5 million of personnel
costs) compared to 2020 of $108.0 million (primarily consists of $57.8 million
of third-party advertising costs and $39.4 million of personnel costs). The
increase in sales and marketing
                                      -53-
--------------------------------------------------------------------------------

expenses for the three and nine months ended September 30, 2021 versus the prior
comparable period was primarily due to increased creative services, sales,
advertising operations, advertising and product development costs associated
with the acquisition of businesses acquired in and subsequent to the third
quarter 2020 within the Digital Media and Cloud Services businesses.

Research, Development and Engineering.

(in thousands, except percentages)


                                     Three Months Ended                                                        Nine Months Ended
                                       September 30,                      Percentage Change                      September 30,                      Percentage Change
                               2021                     2020                                             2021                     2020
Research, Development and     $21,639                  $14,261                   52%                    $62,634                  $43,273                   45%
Engineering
As a percent of revenue         5%                       4%                                               5%                       4%



Our research, development and engineering costs consist primarily of
personnel-related expenses. The increase in research, development and
engineering costs for the three and nine months ended September 30, 2021 versus
the prior comparable period was primarily due to an increase in costs associated
with businesses acquired in and subsequent to the third quarter 2020.

General and Administrative.

(in thousands, except percentages)


                                                 Three Months Ended                                                        Nine Months Ended
                                                   September 30,                      Percentage Change                      September 30,                      Percentage Change
                                           2021                     2020                                             2021                     2020
General and Administrative               $122,477                 $114,381                    7%                   $359,498                 $312,283                   15%
As a percent of revenue                     28%                      32%                                              28%                      31%


Our general and administrative costs consist primarily of personnel-related expenses, depreciation and amortization, changes in the fair value associated with contingent consideration, share-based compensation expense, bad debt expense, professional fees, severance and insurance costs. The increase in general and administrative expense for the three and nine months ended September 30, 2021 versus the prior comparable period was primarily due to increased amortization of intangible assets, salary and related costs and professional fees.

Goodwill impairment on business. Our goodwill impairment on business is
generated from the impairment of the B2B Backup business in the second quarter
of 2021. Goodwill impairment on business was $32.6 million for the nine months
ended September 30, 2021. See Note 6 - Dispositions from the footnotes to our
Condensed Consolidated Financial Statements for additional information.

Share-Based Compensation



The following table represents share-based compensation expense included in cost
of revenues and operating expenses in the accompanying Condensed Consolidated
Statements of Operations for the three and nine months ended September 30, 2021
and 2020 (in thousands):
                                      -54-
--------------------------------------------------------------------------------


                                              Three Months Ended              Nine Months Ended
                                                 September 30,                  September 30,
                                               2021            2020          2021           2020
Cost of revenues                         $      108          $   136      $     357      $    413
Operating expenses:
Sales and marketing                             427              321          1,160         1,135
Research, development and engineering           613              425          1,690         1,340
General and administrative                    5,607            4,918         15,912        15,755
Total                                    $    6,755          $ 5,800      $  19,119      $ 18,643

Non-Operating Income and Expenses



Interest expense, net. Our interest expense, net is generated primarily from
interest expense due to outstanding debt, partially offset by interest income
earned on cash, cash equivalents and investments. Interest expense, net was
$19.9 million and $22.7 million for the three months ended September 30, 2021
and 2020, respectively, and $62.8 million and $65.9 million for the nine months
ended September 30, 2021 and 2020, respectively. Interest expense, net was lower
due to the redemption of our 3.25% Convertible Notes on August 2, 2021.

Loss (gain) on sale of businesses. Loss on sale of businesses was $24.6 million
during the three months ended September 30, 2021 and a gain of $17.1 million for
the three months ended September 30, 2020. Loss on sale of businesses was $21.8
million during the nine months ended September 30, 2021 and a gain of $17.1
million for the nine months ended September 30, 2020. Our loss on the sale of
business during the third quarter of 2021 was related to the sale of our B2B
Back-up business. The loss on the sale of businesses during the nine months
ended September 30, 2021 was due to the loss on the sale of the B2B Back-up
business, partially offset by a gain on the sale of certain Voice assets in the
United Kingdom in the first quarter of 2021 with a subsequent adjustment in the
second quarter of 2021. See Note 6 - Dispositions from the footnotes to our
Condensed Consolidated Financial Statements for additional information.

Loss on investments, net. Our loss on investments, net is generated from gains
or losses from investments in equity and debt securities. Our loss on
investments, net was zero and $0.2 million for the three months ended
September 30, 2021 and 2020 and $16.7 million and $21.0 million for the nine
months ended September 30, 2021 and 2020, respectively. Our loss on investments,
net for the three months ended September 30, 2021 versus the prior comparable
period was consistent. Our loss on investments, net decreased for the nine
months ended September 30, 2021 versus the prior comparable period due to lower
net losses realized on certain investments as a result of an impairment
recognized in the current period and changes in the investee's capital structure
and overall market volatility recognized in the prior comparable period.

Other income (expense), net. Our other income (expense), net is generated
primarily from miscellaneous items and gain or losses on currency exchange.
Other income (expense), net was $1.7 million and $14.2 million for the three
months ended September 30, 2021 and 2020, respectively and $1.4 million and
$16.4 million for the nine months ended September 30, 2021 and 2020,
respectively. Other income (expense), net changed for the three and nine months
ended September 30, 2021 versus the prior comparable periods primarily due to
changes in gain or losses on currency exchange.

Income Taxes



Our effective tax rate is based on pre-tax income, statutory tax rates, tax
regulations (including those related to transfer pricing) and different tax
rates in the various jurisdictions in which we operate. The tax bases of our
assets and liabilities reflect our best estimate of the tax benefits and costs
we expect to realize. When necessary, we establish valuation allowances to
reduce our deferred tax assets to an amount that will more likely than not be
realized.

Provision for income taxes amounted to $8.8 million and $24.3 million for the
three months ended September 30, 2021 and 2020, respectively, and $16.7 million
and $49.0 million for the nine months ended September 30, 2021 and 2020,
respectively. Our effective tax rate was 16.6% and 28.3% for the three months
ended September 30, 2021 and 2020, respectively, and 12.3% and 32.2% for the
nine months ended September 30, 2021 and 2020, respectively.

The decrease in our effective income tax rate for the three months ended September 30, 2021 was primarily attributable to the following:


                                      -55-
--------------------------------------------------------------------------------

1.a decrease in tax expense during 2021 due to recognizing a current tax benefit related to the sale of the business-to-business backup business units; and

2.a decrease in tax expense due to increased tax benefits related to tax deductions for the vesting of restricted stock units and exercises of stock options; partially offset by



3.an increase in our effective income tax rate during 2021 for U.S. state and
local taxes due to a greater portion of our income being subject to tax in the
U.S.

The decrease in our effective income tax rate for the nine months ended September 30, 2021 was primarily attributable to the following:

1.a decrease in tax expense during 2021 due to recognizing a tax benefit related to the disposition of certain business units; and



2.a decrease in tax expense due to discrete tax benefits related to a reduction
in our net reserve for uncertain tax positions with no similar events for the
nine months ended September 30, 2020; partially offset by

3.an increase in our effective income tax rate during 2021 for U.S. state and
local taxes due to a greater portion of our income being subject to tax in the
U.S.

Significant judgment is required in determining our provision for income taxes
and in evaluating our tax positions on a worldwide basis. We believe our tax
positions, including intercompany transfer pricing policies, are consistent with
the tax laws in the jurisdictions in which we conduct our business. Certain of
these tax positions have in the past been, and are currently being, challenged,
and this may have a significant impact on our effective tax rate if our tax
reserves are insufficient.

Equity Method Investment



Income (loss) from equity method investment, net. Income (loss) from equity
method investment, net is generated from our investment in the OCV Fund for
which we receive annual audited financial statements. The investment in the OCV
Fund is presented net of tax and on a one-quarter lag due to the timing and
availability of financial information from OCV. If the Company becomes aware of
a significant decline in value that is other-than-temporary, the loss will be
recorded in the period in which the Company identifies the decline.

The income (loss) from equity method investment, net was $(1.9) million and
$(0.7) million net of tax benefit (expense) for the three months ended
September 30, 2021 and 2020, respectively, and $16.6 million and $(10.8)
million, for the nine months ended September 30, 2021 and 2020, respectively.
The nine months ended September 30, 2021 gain was primarily a result of a gain
on the underlying investments. During the three months ended September 30, 2021
and 2020, the Company recognized management fees of $0.8 million and $0.8
million, net of tax benefit, respectively, and for the nine months ended
September 30, 2021 and 2020, the Company recognized management fees of
$2.3 million and $2.3 million, net of tax benefit, respectively.

Digital Media and Cloud Services Results



Our businesses are based on the organization structure used by management for
making operating and investment decisions and for assessing performance and have
been aggregated into two businesses: (i) Digital Media; and (ii) Cloud Services.

We evaluate the performance of our businesses based on revenues, including both
external and interbusiness net sales, and operating income. We account for
interbusiness sales and transfers based primarily on standard costs with
reasonable mark-ups established between the businesses. Identifiable assets by
business are those assets used in the respective business' operations. Corporate
assets consist of cash and cash equivalents, deferred income taxes and certain
other assets. All significant interbusiness amounts are eliminated to arrive at
our consolidated financial results.

                                      -56-
--------------------------------------------------------------------------------

Digital Media

The following results are presented for the three and nine months ended September 30, 2021 and 2020 (in thousands):


                               Three Months Ended            Nine Months Ended
                                 September 30,                 September 30,
                              2021           2020                                         2021           2020
External net sales         $ 262,162      $ 186,728                                    $ 742,729      $ 513,262
Inter-business net sales         267             56                                          551            200
Net sales                    262,429        186,784                                      743,280        513,462
Cost of revenues              23,779         17,390                                       69,871         55,499
Gross profit                 238,650        169,394                                      673,409        457,963
Operating expenses           188,950        143,312                                      548,960        410,109
Operating income           $  49,700      $  26,082                                    $ 124,449      $  47,854



Digital Media's net sales of $262.4 million for the three months ended
September 30, 2021 increased $75.6 million, or 40.5%, from the prior comparable
period primarily due to business acquisitions. Digital Media's net sales of
$743.3 million for the nine months ended September 30, 2021 increased $229.8
million, or 44.8%, from the prior comparable period primarily due to business
acquisitions.

Digital Media's gross profit of $238.7 million for the three months ended
September 30, 2021 increased $69.3 million, or 40.9%, from the prior comparable
period primarily due to business acquisitions. Digital Media's gross profit of
$673.4 million for the nine months ended September 30, 2021 increased $215.4
million, or 47.0%, from the prior comparable period primarily due to business
acquisitions. Digital Media's operating expenses of $189.0 million for the three
months ended September 30, 2021 increased $45.6 million from the prior
comparable period. Digital Media's operating expenses of $549.0 million for the
nine months ended September 30, 2021 increased $138.9 million from the prior
comparable period. The increase in the three and nine months ended September 30,
2021 is primarily due to additional expense associated with businesses acquired
in and subsequent to the prior comparable period including (a) additional salary
and related costs including severance; (b) creative and selling costs; and (c)
increased amortization of intangible assets.

As a result of these factors, Digital Media's operating income of $49.7 million
for the three months ended September 30, 2021 increased $23.6 million, or 90.6%,
from the prior comparable period. Digital Media's operating income of $124.4
million for the nine months ended September 30, 2021 increased $76.6 million, or
160.1%, from the prior comparable period.

Cloud Services

The following results are presented for the three and nine months ended September 30, 2021 and 2020 (in thousands):


                               Three Months Ended                        Nine Months Ended
                                 September 30,                             September 30,
                              2021           2020                       2021           2020
External net sales         $ 182,090      $ 170,248                  $ 528,751      $ 507,090
Inter-business net sales          89              -                        215              -
Net sales                    182,179        170,248                    528,966        507,090
Cost of revenues              40,791         38,421                    116,069        116,208
Gross profit                 141,388        131,827                    412,897        390,882
Operating expenses            79,581         66,070                    257,211        207,412
Operating income           $  61,807      $  65,757                  $ 155,686      $ 183,470



Cloud Services' net sales of $182.2 million for the three months ended
September 30, 2021 increased $11.9 million, or 7.0%, from the prior comparable
period primarily due to business acquisitions acquired, partially offset by
businesses sold subsequent to the third quarter 2020. Cloud Services' net sales
of $529.0 million for the nine months ended September 30, 2021
                                      -57-
--------------------------------------------------------------------------------

increased $21.9 million, or 4.3%, from the prior comparable period primarily due to business acquisitions acquired, partially offset by businesses sold subsequent to the third quarter 2020.



Cloud Services' gross profit of $141.4 million for the three months ended
September 30, 2021 increased $9.6 million, or 7.3%, from the prior comparable
period primarily due to business acquisitions; partially offset by businesses
sold subsequent to the third quarter 2020. Cloud Services' gross profit of
$412.9 million for the nine months ended September 30, 2021 increased $22.0
million, or 5.6%, from the prior comparable period primarily due to business
acquisitions; partially offset by businesses sold subsequent to the third
quarter 2020.

Cloud Services' operating expenses of $79.6 million for the three months ended
September 30, 2021 increased $13.5 million from the prior comparable period
primarily due to expense associated with businesses acquired in and subsequent
to the third quarter 2020 and increased marketing and advertising costs;
partially offset by businesses sold subsequent to the prior comparable period.
Cloud Services' operating expenses of $257.2 million for the nine months ended
September 30, 2021 increased $49.8 million from the prior comparable period
primarily due to expense associated with businesses acquired in and subsequent
to the third quarter 2020, increased marketing and advertising costs and the
recognition of a goodwill impairment on business; partially offset by businesses
sold subsequent to the prior comparable period.

As a result of these factors, Cloud Services' operating income of $61.8 million
for the three months ended September 30, 2021 decreased $(4.0) million, or
(6.0)%, from the prior comparable period. Cloud Services' operating income of
$155.7 million for the nine months ended September 30, 2021 decreased $(27.8)
million, or (15.1)%, from the prior comparable period.


Liquidity and Capital Resources

Cash and Cash Equivalents and Investments



At September 30, 2021, we had cash, cash equivalents and investments of $657.2
million compared to $340.8 million at December 31, 2020. The increase in cash
and investments resulted primarily from cash provided from operations and
proceeds from the Bridge Loan Facility (defined below); partially offset by the
repayment of debt and cash used in business acquisitions, purchases of property
and equipment (including capitalized labor), repurchase of common stock and
investments. At September 30, 2021, cash and investments consisted of cash and
cash equivalents of $546.5 million, short-term investments of zero and long-term
investments of $110.7 million. Our investments consist of equity and debt
securities. For financial statement presentation, we classify our debt
securities primarily as short- and long-term based upon their maturity dates.
Short-term investments mature within one year of the date of the financial
statements and long-term investments mature one year or more from the date of
the financial statements. As of September 30, 2021, cash and investments held
within domestic and foreign jurisdictions were $491.0 million and $166.2
million, respectively.

On April 7, 2021, the Company entered into a Credit Agreement (the "Credit
Agreement") with certain lenders from time to time party thereto (collectively,
the "Lenders") and MUFG Union Bank, N.A., as administrative agent, collateral
agent and sole lead arranger for the Lenders (the "Agent"). Pursuant to the
Credit Agreement, the Lenders have provided the Company with a revolving credit
facility of $100 million (the "Credit Facility"). Subject to customary
conditions, the Company may, from time to time, request increases in the
commitments under the Credit Agreement in an aggregate amount up to $250
million, for a total aggregate commitment of up to $350 million. The proceeds of
the Credit Facility are intended to be used for working capital and general
corporate purposes of the Company and its subsidiaries, including to finance
certain permitted acquisitions and capital expenditures in accordance with the
terms of the Credit Agreement. The final maturity of the Credit Facility will
occur on April 7, 2026.

On June 2, 2021, June 21, 2021, August 20, 2021 and September 16, 2021, we
entered into First, Second, Third and Fourth Amendments (together the
"Amendments") to Credit Agreement. The Amendments (i) provided for the issuance
of a senior secured term loan under the Credit Agreement, in an aggregate
principal amount of $485.0 million (the "Bridge Loan Facility"), (ii) permitted
the spin-off of our cloud fax business into a new publicly traded company, and
(iii) provided for certain other changes to the Credit Agreement.
                                      -58-
--------------------------------------------------------------------------------


On October 7, 2021, in exchange for the equity interest in Consensus, Consensus
paid Ziff Davis approximately $269.6 million of cash and issued $500.0 million
of senior notes due 2028 to Ziff Davis and Ziff Davis exchanged such notes with
the lenders under the Credit Agreement and Credit Agreement Amendments by and
among the subsidiaries of Ziff Davis party thereto as guarantors, Citicorp North
America Inc. and MUFG Union Bank, N.A. and MUFG Union Bank, N.A., as
administrative agent for the lenders, in exchange for extinguishment of a
similar amount indebtedness under the Bridge Loan Facility. Such lenders or
their affiliates agreed to resell the 2028 notes to qualified institutional
buyers in the United States pursuant to Rule 144A.

On September 25, 2017, the Board of Directors of the Company authorized the
Company's entry into a commitment to invest $200 million in an investment fund
(the "Fund") over several years at a fairly ratable rate. The manager, OCV
Management, LLC ("OCV"), and general partner of the Fund are entities with
respect to which Richard S. Ressler, Chairman of the Board of Directors (the
"Board") of the Company, is indirectly the majority equity holder. As a limited
partner in the Fund, the Company will pay an annual management fee to the
manager equal to 2.0% (reduced by 10% each year beginning with the sixth year)
of capital commitments. In addition, subject to the terms and conditions of the
Fund's limited partnership agreement, once the Company has received
distributions equal to its invested capital, the Fund's general partner will be
entitled to a carried interest equal to 20%. The Fund has a six year investment
period, subject to certain exceptions. The commitment was approved by the Audit
Committee of the Board in accordance with the Company's related-party
transaction approval policy.

In the first nine months of 2021, the Company received capital call notices from
the management of OCV Management, LLC for $21.2 million, inclusive of certain
management fees. Of the outstanding balance, $21.2 million has been paid for the
nine months ended September 30, 2021.

We currently anticipate that our existing cash and cash equivalents and cash
generated from operations will be sufficient to meet our anticipated needs for
working capital, capital expenditures and stock repurchases, if any, for at
least the next 12 months.

Cash Flows



Our primary sources of liquidity are cash flows generated from operations,
together with cash and cash equivalents. Net cash provided by operating
activities was $430.3 million and $356.0 million for the nine months ended
September 30, 2021 and 2020, respectively. Our operating cash flows resulted
primarily from cash received from our customers offset by cash payments we made
to third parties for their services, employee compensation and interest payments
associated with our debt. The increase in our net cash provided by operating
activities in 2021 compared to 2020 was attributable to additional income after
considering noncash items, less cash outflow associated with accounts payable
and accrued expenses and increased cash inflow associated with deferred revenue;
partially offset by higher income tax payments, cash outflow associated with
long-term liabilities and higher accounts receivable and prepaid expenses. Our
cash and cash equivalents were $546.5 million and $242.7 million
at September 30, 2021 and December 31, 2020, respectively.

Net cash used in investing activities was $159.6 million and $107.3 million for
the nine months ended September 30, 2021 and 2020, respectively. For the nine
months ended September 30, 2021 and 2020, net cash used in investing activities
was primarily due to business acquisitions and capital expenditures associated
with the purchase of property and equipment (including capitalized labor) and
the purchase of investments; partially offset by proceeds from the sale of
businesses and distributions from an equity method investment. The increase in
our net cash used in investing activities in 2021 compared to 2020 was primarily
due to additional cash used for business acquisitions.

Net cash provided by (used in) financing activities was $39.8 million and
$(256.9) million for the nine months ended September 30, 2021 and 2020,
respectively. For the nine months ended September 30, 2021, net cash provided by
financing activities was primarily due to the proceeds from the Bridge Loan
Facility, issuance of common stock under the employee stock purchase plan and
the exercise of options, partially offset by the repayment of debt, repurchase
of common stock and business acquisitions. The change in net cash provided by
financing activities in 2021 compared to 2020 was primarily attributable to
proceeds from a bridge loan in 2021.

                                      -59-
--------------------------------------------------------------------------------

Stock Repurchase Program

In February 2012, the Company's Board of Directors approved a program authorizing the repurchase of up to five million shares of our common stock through February 20, 2013 (the "2012 Program") which was subsequently extended through February 20, 2021.



In November 2018 and May 2019, the Company entered into Rule 10b5-1 trading
plans with a broker to facilitate the repurchase program. 600,000 shares were
repurchased under the share repurchase program in 2018 at an aggregate cost of
$42.5 million and were subsequently retired in March 2019.

During the year ended December 31, 2019, the Company repurchased 197,870 shares
at an aggregate cost of $16.0 million which were subsequently retired in the
same year.

During the year ended December 31, 2020, the Company repurchased 1,140,819 shares under this program at an aggregate cost of $87.5 million, which were subsequently retired in the same year. As of December 31, 2020, all the available shares were repurchased under the 2012 Program at an aggregate cost of $204.6 million (including an immaterial amount of commission fees).



On August 6, 2020, the Company's Board of Directors approved a program
authorizing the repurchase of up to 10 million shares of our common stock
through August 6, 2025 (the "2020 Program") in addition to the five million
shares repurchased under the 2012 Program. During the three month period ended
September 30, 2021, we repurchased no shares under this program. Cumulatively at
September 30, 2021, 2,490,599 shares were repurchased at an aggregate cost of
$177.8 million (including an immaterial amount of commission fees) under the
2020 Program, which were subsequently retired.

Contractual Obligations and Commitments

The following table summarizes our contractual obligations and commitments as of September 30, 2021


                                                                                           Payments Due in
                                                                                           (in thousands)
Contractual Obligations                2021               2022              2023              2024              2025             Thereafter             Total
Long-term debt - principal
(a)                                $       -          $       -          $      -          $      -          $      -          $ 1,300,000          $ 1,300,000
Long-term debt - interest
(b)                                   24,559             44,313            44,313            44,313            44,313              183,061              384,872
Bridge loan (c)                      485,000                  -                 -                 -                 -                    -              485,000
Operating leases (d)                   8,507             31,926            26,494            18,839            10,497               35,250              131,513

Telecom services and
co-location facilities (f)             2,539              1,712               456                42                 -                    -                4,749
Holdback payments (g)                  3,693             16,944               950                 -                 -                    -               21,587

Transition tax (h)                         -                  -                 -             3,189             8,486                    -               11,675
Self-Insurance (i)                     8,861             13,532             3,001                 -                 -                    -               25,394
Other (j)                                381                598                 -                 -                 -                    -                  979
Total                              $ 533,540          $ 109,025          $ 75,214          $ 66,383          $ 63,296          $ 1,518,311          $ 2,365,769



(a)These amounts represent principal on long-term debt.
(b)These amounts represent interest on long-term debt.
(c)These amounts represent principal on short-term debt.
(d)These amounts represent undiscounted future minimum rental commitments under
noncancellable operating leases.
(e)These amounts represent undiscounted future minimum rental commitments under
noncancellable finance leases.
(f)These amounts represent service commitments to various telecommunication
providers.
(g)These amounts represent the holdback amounts in connection with certain
business acquisitions.
(h)These amounts represent commitments related to the transition tax on
unrepatriated foreign earnings reduced by the 2017 overpayment of US Federal
Income Tax.
(i)These amounts represent health and dental insurance plans in connection to
self-insurance.
(j)These amounts represent certain consulting and Board of Directors fee
arrangements, software license and implementation commitments and others.

                                      -60-
--------------------------------------------------------------------------------

As of September 30, 2021, our liability for uncertain tax positions was $54.2
million. The future payments related to uncertain tax positions have not been
presented in the table above due to the uncertainty of the amounts and timing of
cash settlement with such authorities.

We have not presented contingent consideration associated with acquisitions
(other than contingent consideration which we have deemed as certain in terms of
amount and timing) in the table above due to the uncertainty of the amounts and
the timing of cash settlements. We have also not presented our remaining
commitment to OCV Management, LLC of approximately $72.5 million due to the
uncertainty of timing of funding requests.

Off-Balance Sheet Arrangements

We are not party to any material off-balance sheet arrangements.


                                      -61-

--------------------------------------------------------------------------------

© Edgar Online, source Glimpses