0001193125-14-184829.txt : 20140506 0001193125-14-184829.hdr.sgml : 20140506 20140506160608 ACCESSION NUMBER: 0001193125-14-184829 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 3 CONFORMED PERIOD OF REPORT: 20140506 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20140506 DATE AS OF CHANGE: 20140506 FILER: COMPANY DATA: COMPANY CONFORMED NAME: CSG SYSTEMS INTERNATIONAL INC CENTRAL INDEX KEY: 0001005757 STANDARD INDUSTRIAL CLASSIFICATION: SERVICES-COMPUTER PROCESSING & DATA PREPARATION [7374] IRS NUMBER: 470783182 STATE OF INCORPORATION: DE FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 000-27512 FILM NUMBER: 14817080 BUSINESS ADDRESS: STREET 1: 9555 MAROON CIRCLE CITY: ENGLEWOOD STATE: CO ZIP: 80112 BUSINESS PHONE: 3037962850 MAIL ADDRESS: STREET 1: 9555 MAROON CIRCLE CITY: ENGLEWOOD STATE: CO ZIP: 80112 8-K 1 d723068d8k.htm FORM 8-K Form 8-K

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

 

FORM 8-K

 

 

CURRENT REPORT

PURSUANT TO SECTION 13 or 15(d) OF THE

SECURITIES EXCHANGE ACT OF 1934

Date of Report (Date of earliest event reported): May 6, 2014

 

 

CSG SYSTEMS INTERNATIONAL, INC.

(Exact name of registrant as specified in its charter)

 

 

 

Delaware   0-27512   47-0783182

(State or other jurisdiction

of incorporation)

 

(Commission

File Number)

 

(IRS Employer

Identification No.)

9555 Maroon Circle, Englewood, CO   80112
(Address of principal executive offices)   (Zip Code)

Registrant’s telephone number, including area code: (303) 200-2000

 

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):

 

¨ Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

¨ Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

¨ Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

¨ Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 

 

 


Item 2.02. Results of Operations and Financial Condition.

The following information is furnished pursuant to Item 2.02 (Results of Operations and Financial Condition). This information shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or incorporated in any filing under the Securities Act of 1933, as amended, or the Exchange Act, except as shall be expressly set forth by specific reference in such a filing.

On May 6, 2014, CSG Systems International, Inc. (“CSG”) issued a press release relating to the results of its operations for the quarter ended March 31, 2014. A copy of such press release is attached to this Form 8-K as Exhibit 99.1 and hereby incorporated by reference.

In the attached press release, CSG makes reference to non-GAAP financial measures. Non-GAAP financial measures are not measures of performance under GAAP, and therefore should not be considered in isolation or as a substitute for GAAP financial information. There are limitations with the use of non-GAAP financial measures since they are not based on any comprehensive set of accounting rules or principles, and the way in which CSG calculates non-GAAP financial measures may differ from the way in which other companies calculate similar non-GAAP financial measures. A more detailed discussion of CSG’s use of non-GAAP financial measures, to include reconciliations of the non-GAAP financial measures to the comparable GAAP financial measures, is contained in the attached press release and is posted to the Company’s website at www.csgi.com.

Item 9.01. Financial Statements and Exhibits.

(d) Exhibits

 

  99.1    Press release of CSG Systems International, Inc. dated May 6, 2014

 

2


SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

Date: May 6, 2014

 

CSG SYSTEMS INTERNATIONAL, INC.
By:  

/s/ Rolland B. Johns

  Rolland B. Johns,
  Chief Accounting Officer

 

3


CSG Systems International, Inc.

Form 8-K

Exhibit Index

 

99.1    Press release of CSG Systems International, Inc. dated May 6, 2014

 

4

EX-99.1 2 d723068dex991.htm EX-99.1 EX-99.1

Exhibit 99.1

 

LOGO

PRESS RELEASE

For Immediate Release

CSG SYSTEMS INTERNATIONAL REPORTS RESULTS

FOR FIRST QUARTER 2014

ENGLEWOOD, COLO. (May 6, 2014) — CSG Systems International, Inc. (Nasdaq: CSGS), a leading global provider of interactive transaction-driven solutions and services, today reported results for the quarter ended March 31, 2014.

Key Financial Highlights:

 

    First quarter 2014 results:

 

    Total revenues were $188.0 million.

 

    Non-GAAP operating income was $29.9 million, or 15.9% of total revenues and GAAP operating income was $20.9 million, or 11.1% of total revenues.

 

    Non-GAAP earnings per diluted share (EPS) was $0.52. GAAP EPS was $0.28.

 

    Cash flows from operations for the quarter were negative $(8.6) million.

 

    CSG paid its quarterly cash dividend of $0.15 per share of common stock, or a total of approximately $5 million, to shareholders on March 27, 2014.

“We had another solid quarter, generating strong revenues and earnings, in particular in our processing business,” said Peter Kalan, president and chief executive officer of CSG International. “We continue to help our clients navigate a rapidly-moving and changing landscape. Our focus on helping them drive down their operational costs, introduce new revenue-generating services and create loyal and committed customer relationships continues to position us as a trusted and valued partner.”


CSG Systems International, Inc.

May 6, 2014

Page 2

 

Financial Overview (unaudited)

(in thousands, except per share amounts and percentages):

 

     Quarter Ended March 31,  
     2014     2013     Percent
Change
 

Revenues

   $ 188,028      $ 180,632        4

Non-GAAP Results:

      

Operating Income

   $ 29,905      $ 27,648        8

Operating Income Margin

     15.9     15.3     —     

EPS

   $ 0.52      $ 0.48        8

GAAP Results:

      

Operating Income

   $ 20,914      $ 18,035        16

Operating Income Margin

     11.1     10.0     —     

EPS

   $ 0.28      $ 0.46        (39 )% 

For additional information and reconciliations regarding CSG’s use of non-GAAP financial measures, please refer to the attached Exhibit 2 and the Investor Relations section of CSG’s website at www.csgi.com.

Results of Operations

Revenues: Total revenues for the first quarter of 2014 were $188.0 million, a 4% increase when compared to revenues of $180.6 million for the first quarter of 2013, and a 3% decrease when compared to the $194.5 million for the fourth quarter of 2013. The year-over-year increase in revenues is primarily due to a strong first quarter of processing revenues, driven in large part by special project work and continued growth in various ancillary products and services. Sequential quarterly revenues decreased, as CSG typically experiences seasonally stronger software and services revenues in the fourth quarter.

Non-GAAP Results: Non-GAAP operating income for the first quarter of 2014 was $29.9 million, or 15.9% of total revenues, compared to $27.6 million, or 15.3%, for the first quarter of 2013 with the year-over-year quarterly improvement mainly a result of revenue growth. Non-GAAP operating income for the fourth quarter of 2013 was $35.8 million, or 18.4% of total revenues, with the sequential quarterly decrease mainly due to the lower total revenues for the current quarter.

Non-GAAP EPS for the first quarter of 2014 was $0.52, compared to non-GAAP EPS of $0.48 for the first quarter of 2013, and $0.63 for the fourth quarter of 2013.

GAAP Results: GAAP operating income for the first quarter of 2014 was $20.9 million, or 11.1% of total revenues, compared to $18.0 million, or 10.0%, for the same period in 2013.


CSG Systems International, Inc.

May 6, 2014

Page 3

 

GAAP EPS for the first quarter of 2014 was $0.28, compared to $0.46 for the first quarter of 2013. GAAP EPS for the first quarter of 2013 was positively impacted by $0.18 due to the income tax benefit in the quarter related to the 2012 R&D income tax credits that were passed by Congress and recognized after the end of 2012.

Balance Sheet and Cash Flows

Balance Sheet: Certain key balance sheet items as of the indicated dates are as follows (in thousands):

 

     March 31,
2014
    December 31,
2013
    March 31,
2013
 

Cash, cash equivalents, and short-term investments

   $ 183,012      $ 210,837      $ 172,703   

Net billed trade accounts receivable (1)

     195,736        178,511        179,093   

Total long-term debt:

      

Par value

   $ 281,250      $ 285,000      $ 296,250   

Unamortized OID

     (18,547     (19,950     (24,003
  

 

 

   

 

 

   

 

 

 

Net debt carrying amount

   $ 262,703      $ 265,050      $ 272,247   
  

 

 

   

 

 

   

 

 

 

 

(1) The increase in trade accounts receivable at March 31, 2014 is primarily related to the timing around certain monthly customer payments that were received after the quarter ended.

Cash Flows: Certain key operating cash flow items for the indicated quarters then ended are as follows (in thousands):

 

     March 31,
2014
    December 31,
2013
    March 31,
2013
 

Cash Flows from Operating Activities:

      

Operations

   $ 27,983      $ 30,396      $ 41,320   

Changes in operating assets and liabilities (2)

     (36,561     9,656        (18,776
  

 

 

   

 

 

   

 

 

 

Net cash provided by (used in) operating activities

   $ (8,578   $ 40,052      $ 22,544   
  

 

 

   

 

 

   

 

 

 

Cash Flows from Investing Activities:

      

Purchases of property and equipment

   $ (4,499   $ (11,090   $ (4,492

Cash Flows from Financing Activities:

      

Dividend payments

   $ (5,162   $ (4,824   $ —     

Repurchase of common stock under stock repurchase program

     —          —          (6,511

Payments on long-term debt

     (3,750     (3,750     (3,750

 

(2) Cash flows from operating activities for the quarter ended March 31, 2014 reflect the negative impact of the following timing items on working capital for the quarter: (i) the increase in the accounts receivable balance discussed above; and (ii) the payment of 2013 year-end accrued employee incentive compensation.

2014 Financial Guidance

CSG is maintaining its financial guidance for the full year 2014 as follows:

 

Revenues

   $ 745 - $770 million    

Non-GAAP EPS

   $ 2.05 - $2.17                 

GAAP EPS

   $ 1.31 - $1.41                 

Non-GAAP Adjusted EBITDA

   $ 152 - $158 million     


CSG Systems International, Inc.

May 6, 2014

Page 4

 

For additional information and reconciliations regarding CSG’s use of non-GAAP financial measures, please refer to the attached Exhibit 2 and the Investor Relations section of CSG’s website at www.csgi.com.

Conference Call

CSG will host a one-hour conference call on May 6, 2014, at 5:00 p.m. ET, to discuss CSG’s first quarter results for 2014. The call will be carried live and archived on the Internet. A link to the conference call is available at www.csgi.com. In addition, to reach the conference by phone, dial (800) 762-8779 and ask the operator for the CSG International conference call and Liz Bauer, chairperson.

Additional Information

For information about CSG, please visit CSG’s web site at www.csgi.com. Additional information can be found in the Investor Relations section of the web site.

About CSG International

CSG Systems International, Inc. (NASDAQ: CSGS) is a market-leading business support solutions and services company serving the majority of the top 100 global communications service providers, including leaders in fixed, mobile and next-generation networks such as AT&T, Comcast, DISH, Orange, Reliance, SingTel Optus, Telecom New Zealand, Telefonica, Time Warner Cable, T-Mobile, Verizon, Vivo and Vodafone. With over 30 years of experience and expertise in voice, video, data and content services, CSG International offers a broad portfolio of licensed and Software-as-a-Service (SaaS)-based products and solutions that help clients compete more effectively, improve business operations and deliver a more impactful customer experience across a variety of touch points. For more information, visit our website at www.csgi.com.

Forward-Looking Statements

This news release contains forward-looking statements as defined under the Securities Act of 1933, as amended, that are based on assumptions about a number of important factors and involve risks and uncertainties that could cause actual results to differ materially from what appears in this news release. Some of these key factors include, but are not limited to the following items:

 

    CSG derives over forty percent of its revenues from its three largest clients;

 

    Continued market acceptance of CSG’s products and services;

 

    CSG’s ability to continuously develop and enhance products in a timely, cost-effective, technically-advanced and competitive manner;

 

    CSG’s ability to deliver its solutions in a timely fashion within budget, particularly large and complex software implementations;

 

    CSG’s dependency on the global telecommunications industry, and in particular, the North American telecommunications industry;

 

    CSG’s ability to meet its financial expectations as a result of increased dependency on software sales, which are subject to greater volatility;

 

    Increasing competition in CSG’s market from companies of greater size and with broader presence in the communications sector;

 

    CSG’s ability to successfully integrate and manage acquired businesses or assets to achieve expected strategic, operating and financial goals;

 

    CSG’s ability to protect its intellectual property rights;

 

    CSG’s ability to maintain a reliable, secure computing environment;

 

    CSG’s ability to conduct business in the international marketplace;

 

    CSG’s ability to comply with applicable U.S. and International laws and regulations; and


CSG Systems International, Inc.

May 6, 2014

Page 5

 

    Fluctuations in credit market conditions, general global economic and political conditions, and foreign currency exchange rates.

This list is not exhaustive and readers are encouraged to review the additional risks and important factors described in CSG’s reports on Forms 10-K and 10-Q and other filings made with the SEC.

For more information, contact:

Liz Bauer, Senior Vice President of Investor Relations & Strategic Communications

(303) 804-4065

E-mail: liz.bauer@csgi.com


CSG Systems International, Inc.

May 6, 2014

Page 6

 

CSG SYSTEMS INTERNATIONAL, INC.

CONDENSED CONSOLIDATED BALANCE SHEETS-UNAUDITED

(in thousands, except per share amounts)

 

     March 31,
2014
    December 31,
2013
 
ASSETS     

Current assets:

    

Cash and cash equivalents

   $ 65,454      $ 82,686   

Short-term investments

     117,558        128,151   
  

 

 

   

 

 

 

Total cash, cash equivalents, and short-term investments

     183,012        210,837   

Trade accounts receivable:

    

Billed, net of allowance of $3,104 and $2,359

     195,736        178,511   

Unbilled

     39,541        38,365   

Deferred income taxes

     9,398        15,085   

Income taxes receivable

     4,625        3,815   

Other current assets

     29,461        28,762   
  

 

 

   

 

 

 

Total current assets

     461,773        475,375   
  

 

 

   

 

 

 

Non-current assets:

    

Property and equipment, net of depreciation of $132,028 and $129,522

     33,681        35,061   

Software, net of amortization of $80,057 and $77,504

     43,287        43,565   

Goodwill

     234,362        233,599   

Client contracts, net of amortization of $80,339 and $75,382

     52,064        55,191   

Deferred income taxes

     8,958        7,447   

Income taxes receivable

     1,846        1,930   

Other assets

     18,444        16,812   
  

 

 

   

 

 

 

Total non-current assets

     392,642        393,605   
  

 

 

   

 

 

 

Total assets

   $ 854,415      $ 868,980   
  

 

 

   

 

 

 
LIABILITIES AND STOCKHOLDERS’ EQUITY     

Current liabilities:

    

Current maturities of long-term debt

   $ 16,875      $ 15,000   

Client deposits

     31,571        30,431   

Trade accounts payable

     31,994        33,376   

Accrued employee compensation

     36,802        58,434   

Deferred revenue

     50,373        47,131   

Income taxes payable

     2,515        2,814   

Other current liabilities

     24,345        19,620   
  

 

 

   

 

 

 

Total current liabilities

     194,475        206,806   
  

 

 

   

 

 

 

Non-current liabilities:

    

Long-term debt, net of unamortized original issue discount of $18,547 and $19,950

     245,828        250,050   

Deferred revenue

     7,875        9,221   

Income taxes payable

     1,613        1,909   

Deferred income taxes

     18,894        20,274   

Other non-current liabilities

     14,451        14,616   
  

 

 

   

 

 

 

Total non-current liabilities

     288,661        296,070   
  

 

 

   

 

 

 

Total liabilities

     483,136        502,876   
  

 

 

   

 

 

 

Stockholders’ equity:

    

Preferred stock, par value $.01 per share; 10,000 shares authorized; zero shares issued and outstanding

     —          —     

Common stock, par value $.01 per share; 100,000 shares authorized; 34,085 shares and 33,745 shares outstanding

     661        658   

Additional paid-in capital

     472,766        473,190   

Treasury stock, at cost, 32,030 shares

     (738,372     (738,372

Accumulated other comprehensive income (loss):

    

Unrealized gain on short-term investments, net of tax

     60        41   

Unrealized loss on change in fair value of interest rate swaps, net of tax

     —          (98

Cumulative foreign currency translation adjustments

     2,578        1,674   

Accumulated earnings

     633,586        629,011   
  

 

 

   

 

 

 

Total stockholders’ equity

     371,279        366,104   
  

 

 

   

 

 

 

Total liabilities and stockholders’ equity

   $ 854,415      $ 868,980   
  

 

 

   

 

 

 


CSG Systems International, Inc.

May 6, 2014

Page 7

 

CSG SYSTEMS INTERNATIONAL, INC.

CONDENSED CONSOLIDATED STATEMENTS OF INCOME-UNAUDITED

(in thousands, except per share amounts)

 

     Quarter Ended  
     March 31,
2014
    March 31,
2013
 

Revenues:

    

Processing and related services

   $ 142,358      $ 134,634   

Software and services

     24,856        25,364   

Maintenance

     20,814        20,634   
  

 

 

   

 

 

 

Total revenues

     188,028        180,632   
  

 

 

   

 

 

 

Cost of revenues (exclusive of depreciation, shown separately below):

    

Processing and related services

     68,427        61,577   

Software and services

     25,320        21,439   

Maintenance

     8,357        10,338   
  

 

 

   

 

 

 

Total cost of revenues

     102,104        93,354   

Other operating expenses:

    

Research and development

     25,007        28,545   

Selling, general and administrative

     35,299        34,797   

Depreciation

     3,486        5,000   

Restructuring charges

     1,218        901   
  

 

 

   

 

 

 

Total operating expenses

     167,114        162,597   
  

 

 

   

 

 

 

Operating income

     20,914        18,035   
  

 

 

   

 

 

 

Other income (expense):

    

Interest expense

     (2,772     (2,929

Amortization of original issue discount

     (1,404     (1,299

Interest and investment income, net

     213        155   

Other, net

     51        (418
  

 

 

   

 

 

 

Total other

     (3,912     (4,491
  

 

 

   

 

 

 

Income before income taxes

     17,002        13,544   

Income tax (provision) benefit

     (7,311     1,354   
  

 

 

   

 

 

 

Net income

   $ 9,691      $ 14,898   
  

 

 

   

 

 

 

Weighted-average shares outstanding:

    

Basic

     32,319        32,133   

Diluted

     34,035        32,527   

Earnings per common share:

    

Basic

   $ 0.30      $ 0.46   

Diluted

     0.28        0.46   

Cash dividends declared per common share

   $ 0.15      $ —     


CSG Systems International, Inc.

May 6, 2014

Page 8

 

CSG SYSTEMS INTERNATIONAL, INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS-UNAUDITED

(in thousands)

 

     Quarter Ended  
     March 31,
2014
    March 31,
2013
 

Cash flows from operating activities:

    

Net income

   $ 9,691      $ 14,898   

Adjustments to reconcile net income to net cash provided by operating activities -

    

Depreciation

     3,486        5,000   

Amortization

     8,590        9,736   

Amortization of original issue discount

     1,404        1,299   

Loss on short-term investments and other

     453        867   

Gain on disposition of business operations

     (222     —     

Deferred income taxes

     2,772        6,447   

Excess tax benefit of stock-based compensation awards

     (1,974     (537

Stock-based employee compensation

     3,783        3,610   
  

 

 

   

 

 

 

Subtotal

     27,983        41,320   

Changes in operating assets and liabilities:

    

Trade accounts receivable, net

     (18,029     12,763   

Other current and non-current assets

     (3,448     (3,342

Income taxes payable/receivable

     707        (8,641

Trade accounts payable and accrued liabilities

     (17,464     (29,450

Deferred revenue

     1,673        9,894   
  

 

 

   

 

 

 

Net cash provided by (used in) operating activities

     (8,578     22,544   
  

 

 

   

 

 

 

Cash flows from investing activities:

    

Purchases of property and equipment

     (4,499     (4,492

Purchases of short-term investments

     (40,531     (23,220

Proceeds from sale/maturity of short-term investments

     50,855        29,500   

Acquisition of and investments in client contracts

     (1,509     (407

Proceeds from the disposition of business operations

     630        —     
  

 

 

   

 

 

 

Net cash provided by investing activities

     4,946        1,381   
  

 

 

   

 

 

 

Cash flows from financing activities:

    

Proceeds from issuance of common stock

     340        610   

Payment of cash dividends

     (5,162     —     

Repurchase of common stock

     (6,518     (11,343

Payments on long-term debt

     (3,750     (3,750

Excess tax benefit of stock-based compensation awards

     1,974        537   
  

 

 

   

 

 

 

Net cash used in financing activities

     (13,116     (13,946
  

 

 

   

 

 

 

Effect of exchange rate fluctuations on cash

     (484     (108
  

 

 

   

 

 

 

Net increase (decrease) in cash and cash equivalents

     (17,232     9,871   

Cash and cash equivalents, beginning of period

     82,686        133,747   
  

 

 

   

 

 

 

Cash and cash equivalents, end of period

   $ 65,454      $ 143,618   
  

 

 

   

 

 

 

Supplemental disclosures of cash flow information:

    

Net cash paid during the period for -

    

Interest

   $ 3,322      $ 3,378   

Income taxes

     3,755        611   

 


CSG Systems International, Inc.

May 6, 2014

Page 9

 

EXHIBIT 1

CSG SYSTEMS INTERNATIONAL, INC.

SUPPLEMENTAL REVENUE ANALYSIS

Revenues by Geography

 

     Quarter Ended
March 31, 2014
    Quarter Ended
December 31, 2013
    Quarter Ended
March 31, 2013
 

Americas

     86     84     85

Europe, Middle East and Africa

     10     12     11

Asia Pacific

     4     4     4
  

 

 

   

 

 

   

 

 

 

Total Revenues

     100     100     100
  

 

 

   

 

 

   

 

 

 

Revenues by Significant Customers: 10% or more of Revenues

 

     Quarter Ended
March 31, 2014
    Quarter Ended
December 31, 2013
    Quarter Ended
March 31, 2013
 

Comcast

     21     20     20

DISH

     15     15     15

Time Warner

     11     10     11

ACP Customer Accounts (in thousands, at end of period)

 

     March 31,
2014
     December 31,
2013
     March 31,
2013
 

Cable/Satellite Customer Accounts

     49,811         49,489         49,151   


CSG Systems International, Inc.

May 6, 2014

Page 10

 

EXHIBIT 2

CSG SYSTEMS INTERNATIONAL, INC.

DISCLOSURES FOR NON-GAAP FINANCIAL MEASURES

Use of Non-GAAP Financial Measures and Limitations

To supplement its condensed consolidated financial statements presented in accordance with generally accepted accounting principles (GAAP), CSG uses non-GAAP operating income, non-GAAP EPS, non-GAAP adjusted EBITDA, and non-GAAP free cash flow. CSG believes that these non-GAAP financial measures, when reviewed in conjunction with its GAAP financial measures, provide investors with greater transparency to the information used by CSG’s management in its financial and operational decision making. CSG uses these non-GAAP financial measures for the following purposes:

 

    Certain internal financial planning, reporting, and analysis;

 

    Forecasting and budgeting;

 

    Certain management compensation incentives; and

 

    Communications with CSG’s Board of Directors, stockholders, financial analysts, and investors.

These non-GAAP financial measures are provided with the intent of providing investors with the following information:

 

    A more complete understanding of CSG’s underlying operational results, trends, and cash generating capabilities;

 

    Consistency and comparability with CSG’s historical financial results; and

 

    Comparability to similar companies, many of which present similar non-GAAP financial measures to investors.

Non-GAAP financial measures are not measures of performance under GAAP, and therefore should not be considered in isolation or as a substitute for GAAP financial information. Limitations with the use of non-GAAP financial measures include the following items:

 

    Non-GAAP financial measures are not based on any comprehensive set of accounting rules or principles;

 

    The way in which CSG calculates non-GAAP financial measures may differ from the way in which other companies calculate similar non-GAAP financial measures;

 

    Non-GAAP financial measures do not include all items of income and expense that affect CSG’s operations and that are required by GAAP to be included in financial statements;

 

    Certain adjustments to CSG’s non-GAAP financial measures result in the exclusion of items that are recurring and will be reflected in CSG’s financial statements in future periods; and

 

    Certain charges excluded from CSG’s non-GAAP financial measures are cash expenses, and therefore do impact CSG’s cash position.


CSG Systems International, Inc.

May 6, 2014

Page 11

 

CSG compensates for these limitations by relying primarily on its GAAP results and using non-GAAP financial measures as a supplement only. Additionally, CSG provides specific information regarding the treatment of GAAP amounts considered in preparing the non-GAAP financial measures and reconciles each non-GAAP financial measure to the most directly comparable GAAP measure.

Non-GAAP Financial Measures: Basis of Presentation

The table below outlines the exclusions from CSG’s non-GAAP financial measures:

 

Non-GAAP Exclusions

   Operating
Income
   EPS

Restructuring charges

   X    X

Acquisition-related charges

   X    X

Stock-based compensation

   X    X

Amortization of acquired intangible assets

   X    X

Amortization of original issue discount (“OID”)

   —      X

Unusual income tax matters

   —      X

CSG believes that excluding certain items in calculating its non-GAAP financial measures provides meaningful supplemental information regarding CSG’s performance and these items are excluded for the following reasons:

 

    Restructuring charges are infrequent expenses that result from cost reduction initiatives and/or significant changes to CSG’s business, to include such things as involuntary employee terminations, divestitures of businesses, and facility consolidations and abandonments. These charges are not considered reflective of CSG’s recurring core business operating results. The exclusion of these items in calculating CSG’s non-GAAP financial measures allows management and investors an additional means to compare CSG’s current financial results with historical and future periods.

 

    Acquisition-related charges relate to direct and incremental expenses related to business acquisitions, and thus, are not considered reflective of CSG’s recurring core business operating results. These charges typically include expenses related to legal, accounting, and other professional services. The exclusion of these charges in calculating CSG’s non-GAAP financial measures allows management and investors an additional means to compare CSG’s current financial results with historical and future periods.

 

    Stock-based compensation results from CSG’s issuance of equity awards to its employees under incentive compensation programs. The amount of this incentive compensation in any period is not generally linked to the level of performance by employees or CSG, but instead is more dependent on CSG’s stock price at the date the equity award is granted, and the employee service period over which the equity awards vest. The exclusion of these expenses in calculating CSG’s non-GAAP financial measures allows management and investors an additional means to evaluate the non-cash expense related to compensation included in CSG’s results of operations, and therefore, the exclusion of this item allows investors to further evaluate the cash generating capabilities of CSG’s business.


CSG Systems International, Inc.

May 6, 2014

Page 12

 

    Amortization of acquired intangible assets is the result of business acquisitions. A portion of the purchase price in an acquisition is allocated to acquired intangible assets (e.g., software, client relationships, etc.), which are then amortized to expense over their estimated useful lives. This annual amortization expense is generally unchanged from the initial estimates, regardless of performance of the acquired business in any one period. Also, the value assigned to acquired intangible assets in a business combination is based on various estimates and valuation techniques, and does not necessarily represent the costs CSG would incur to develop such capabilities internally. Additionally, amortization of acquired intangible assets can be inconsistent in amount and frequency, and can be significantly affected by the timing and size of an acquisition. The exclusion of these expenses in calculating CSG’s non-GAAP financial measures allows management and investors an additional means to evaluate the non-cash expense related to acquisitions included in CSG’s results of operations, and therefore, the exclusion of this item allows investors to further evaluate the cash generating capabilities of CSG’s business.

 

    The convertible debt securities OID is the result of allocating a portion of the principal balance of the debt at issuance to the equity component of the instrument, as required under current accounting rules. This OID is then amortized to interest expense over the life of the respective convertible debt instrument. The interest expense related to the amortization of the OID is a non-cash expense, and therefore, the exclusion of this item allows investors to further evaluate the cash interest costs of CSG’s convertible debt securities for cash flow, liquidity, and debt service purposes.

 

    Unusual items within CSG’s quarterly and/or annual income tax expense can occur from such things as income tax accounting timing matters, income taxes related to unusual events, or as a result of different treatment of certain items for book accounting and income tax purposes. Consideration of such items in calculating CSG’s non-GAAP financial measures allows management and investors an additional means to compare CSG’s current financial results with historical and future periods.

CSG also reports non-GAAP adjusted EBITDA and non-GAAP free cash flow. Management believes non-GAAP adjusted EBITDA is a useful measure to investors in evaluating CSG’s operating performance, liquidity, debt servicing capabilities, and enterprise valuation. CSG defines non-GAAP adjusted EBITDA as income before interest, income taxes, depreciation, amortization, stock-based compensation, foreign currency transaction adjustments, and unusual items, such as restructuring charges, as discussed above. Additionally, management uses non-GAAP free cash flow, among other measures, to assess its financial performance and cash generating capabilities, and believes that it is useful to investors because it shows CSG’s cash available to service debt, make strategic acquisitions and investments, repurchase its common stock, pay cash dividends, and fund ongoing operations. CSG defines non-GAAP free cash flow as net cash flows from operating activities less the purchases of property and equipment.


CSG Systems International, Inc.

May 6, 2014

Page 13

 

Non-GAAP Financial Measures

Non-GAAP Operating Income:

The reconciliations of GAAP operating income to non-GAAP operating income for the indicated periods are as follows (in thousands, except percentages):

 

     Quarter Ended
March 31, 2014
    Quarter Ended
March 31, 2013
 
     Amounts      % of
Revenues
    Amounts      % of
Revenues
 

GAAP operating income

   $ 20,914         11.1   $ 18,035         10.0

Restructuring charges

     1,218         0.7     901         0.5

Stock-based compensation

     3,783         2.0     3,610         2.0

Amortization of acquired intangible assets

     3,990         2.1     5,102         2.8
  

 

 

    

 

 

   

 

 

    

 

 

 

Non-GAAP operating income

   $ 29,905         15.9.   $ 27,648         15.3
  

 

 

    

 

 

   

 

 

    

 

 

 

Non-GAAP EPS:

The reconciliations of GAAP EPS to non-GAAP EPS for the indicated periods are as follows (in thousands, except per share amounts):

 

     Quarter Ended
March 31, 2014
     Quarter Ended
March 31, 2013
 
     Pretax
Amount (1)
     EPS (3)      Pretax
Amount (1)
     EPS (4)  

GAAP income before income taxes

   $ 17,002       $ 0.28       $ 13,544       $ 0.46   

Restructuring charges

     1,218            901      

Stock-based compensation

     3,783            3,610      

Amortization of acquired intangible assets

     3,990            5,102      

Amortization of OID

     1,404            1,299      
  

 

 

       

 

 

    

Non-GAAP income before income taxes (2)

   $ 27,397       $ 0.52       $ 24,456       $ 0.48   
  

 

 

    

 

 

    

 

 

    

 

 

 

 

(1) These items (on a pretax basis) are calculated in accordance with GAAP, and are reflected as part of the results of operations in the accompanying Unaudited Condensed Consolidated Statements of Income.
(2) Non-GAAP EPS is calculated by taking the non-GAAP income before income taxes and deducting from this amount non-GAAP income taxes calculated by using the non-GAAP effective income tax rate for the period, and then dividing the result of this calculation by the outstanding diluted shares for the period.
(3) For the first quarter of 2014, the GAAP effective income tax rate was 43%, the non-GAAP effective income tax rate was approximately 36%, and the outstanding diluted shares were 34.0 million. The difference between the GAAP and the non-GAAP effective income tax rates relates to the timing of the 2014 R&D tax credit legislation. The anticipated quarterly benefit of the credits is included for non-GAAP purposes, but cannot be reflected for GAAP purposes until the legislation is actually passed.
(4) For the first quarter of 2013, the GAAP effective income tax rate was a negative ten percent, the non-GAAP effective income tax rate was approximately 36%, and the outstanding diluted shares were 32.5 million. The negative ten percent GAAP effective income tax rate is a result of the recognition of the 2012 R&D tax credits of approximately $6 million, or approximately $0.18 per diluted share, in the first quarter of 2013. These credits were recognized for GAAP purposes in the first quarter of 2013 since the credit legislation was passed by Congress in January 2013. The effective income tax rate for non-GAAP purposes of approximately 36% for the first quarter of 2013 excludes the impact of these tax credits, as they were reflected in the 2012 non-GAAP effective income tax rate.


CSG Systems International, Inc.

May 6, 2014

Page 14

 

Non-GAAP Adjusted EBITDA:

CSG’s calculation of non-GAAP adjusted EBITDA and the reconciliation of CSG’s non-GAAP adjusted EBITDA measure to net income and cash flows from operating activities are provided below for the indicated periods (in thousands, except percentages):

 

     Quarter Ended
March 31,
 
     2014     2013  

GAAP operating income

   $ 20,914      $ 18,035   

Restructuring charges

     1,218        901   

Depreciation

     3,486        5,000   

Amortization of acquired intangible assets (5)

     3,990        5,102   

Amortization of other intangible assets (5)

     4,007        4,016   

Stock-based compensation

     3,783        3,610   
  

 

 

   

 

 

 

Non-GAAP Adjusted EBITDA

   $ 37,398      $ 36,664   
  

 

 

   

 

 

 

Non-GAAP Adjusted EBITDA as a percentage of revenues

     20     20
  

 

 

   

 

 

 

 

     Quarter Ended
March 31,
 
     2014     2013  

Net income

   $ 9,691      $ 14,898   

Interest expense (6)

     2,772        2,929   

Amortization of OID

     1,404        1,299   

Interest and investment income and other, net

     (264     263   

Income tax provision (benefit)

     7,311        (1,354

Depreciation

     3,486        5,000   

Amortization of acquired intangible assets (5)

     3,990        5,102   

Amortization of other intangible assets (5)

     4,007        4,016   

Stock-based compensation

     3,783        3,610   

Restructuring charges

     1,218        901   
  

 

 

   

 

 

 

Non-GAAP Adjusted EBITDA

   $ 37,398      $ 36,664   
  

 

 

   

 

 

 

 

     Quarter Ended
March 31,
 
     2014     2013  

Cash flows from operating activities

   $ (8,578   $ 22,544   

Income tax provision (benefit)

     7,311        (1,354

Changes in operating assets and liabilities and deferred taxes

     33,789        12,329   

Interest expense (6)

     2,772        2,929   

Interest and investment income and other, net

     (264     263   

Restructuring charges

     1,218        19   

Other

     1,150        (66
  

 

 

   

 

 

 

Non-GAAP Adjusted EBITDA

   $ 37,398      $ 36,664   
  

 

 

   

 

 

 


CSG Systems International, Inc.

May 6, 2014

Page 15

 

(5) Amortization on the statement of cash flows is made up of the following items for the indicated periods (in thousands):

 

     Quarter Ended
March 31,
 
     2014      2013  

Amortization of acquired intangible assets

   $ 3,990       $ 5,102   

Amortization of other intangible assets

     4,007         4,016   

Amortization of deferred financing costs

     593         618   
  

 

 

    

 

 

 

Total amortization

   $ 8,590       $ 9,736   
  

 

 

    

 

 

 

 

(6) Interest expense includes amortization of deferred financing costs as provided in Note 5 above.

Non-GAAP Free Cash Flow:

CSG’s calculation of non-GAAP free cash flow and the reconciliation of CSG’s non-GAAP free cash flow measure to cash flows from operating activities are provided below for the indicated periods (in thousands):

 

     Quarter Ended
March 31,
 
     2014     2013  

Cash flows from operating activities

   $ (8,578   $ 22,544   

Purchases of property and equipment

     (4,499     (4,492
  

 

 

   

 

 

 

Non-GAAP free cash flow

   $ (13,077   $ 18,052   
  

 

 

   

 

 

 

Non-GAAP Financial Measures – 2014 Financial Guidance

Non-GAAP Operating Income Margin:

The reconciliation of GAAP operating income margin to non-GAAP operating income margin, as included in CSG’s 2014 full year financial guidance, is as follows:

 

     2014
Guidance
 

GAAP operating income margin

     12.0

Restructuring charges (7)

     0.5

Stock-based compensation (8)

     2.0

Amortization of acquired intangible assets (9)

     2.0
  

 

 

 

Non-GAAP operating income margin (“approximately 16.5%”)

     16.5
  

 

 

 

 

(7) This represents the pretax impact of restructuring charges of an estimated $1 million on CSG’s operating income margin as a percentage of the midpoint of 2014 revenue guidance.
(8) This represents the pretax impact of stock-based compensation expense of an estimated $16 million on CSG’s operating income margin as a percentage of the midpoint of 2014 revenue guidance.
(9) This represents the pretax impact of amortization of acquired intangible assets expense of an estimated $16 million on CSG’s operating income margin as a percentage of the midpoint of 2014 revenue guidance.


CSG Systems International, Inc.

May 6, 2014

Page 16

 

Non-GAAP EPS:

The reconciliation of GAAP EPS to non-GAAP EPS as included in CSG’s 2014 full year financial guidance is as follows (in thousands, except per share amounts):

 

     2014 Guidance Range  
     Low Range      High Range  
     Pretax
Amount (10)
     EPS (12)      Pretax
Amount (10)
     EPS (12)  

GAAP income before income taxes

   $ 73,000       $ 1.31       $ 78,000       $ 1.41   

Restructuring charges

     1,000            1,000      

Stock-based compensation

     16,000            16,000      

Amortization of acquired intangible assets

     16,000            16,000      

Amortization of OID

     6,000            6,000      
  

 

 

       

 

 

    

Non-GAAP income before income taxes (11)

   $ 112,000       $ 2.05       $ 117,000       $ 2.17   
  

 

 

    

 

 

    

 

 

    

 

 

 

 

(10) These items (on a pretax basis) are calculated in accordance with GAAP, and will be reflected as part of the results of operations in CSG’s Unaudited Condensed Consolidated Statements of Income.
(11) Non-GAAP EPS is calculated by taking the non-GAAP income before income taxes and deducting from this amount non-GAAP income taxes calculated by using the non-GAAP effective income tax rate for the period, and then dividing the result of this calculation by the outstanding diluted shares for the period.
(12) For 2014, the estimated effective income tax rate for non-GAAP purposes is expected to be approximately 36%, which assumes Congress will approve the 2014 R&D income tax credit legislation prior to the end of 2014. The weighted-average diluted shares outstanding are expected to be 34.5 million.

Non-GAAP Adjusted EBITDA:

CSG’s calculation of non-GAAP adjusted EBITDA and the reconciliation of CSG’s non-GAAP adjusted EBITDA measure to net income and cash flows from operations are provided below for CSG’s 2014 full year financial guidance at the mid-point (in thousands, except percentages):

 

     2014  

GAAP operating income

   $ 91,000   

Restructuring charges

     1,000   

Depreciation

     16,000   

Amortization of acquired intangible assets

     16,000   

Amortization of other intangible assets

     15,000   

Stock-based compensation

     16,000   
  

 

 

 

Non-GAAP Adjusted EBITDA

   $ 155,000   
  

 

 

 

Non-GAAP Adjusted EBITDA as a percentage of revenues

     21
  

 

 

 


CSG Systems International, Inc.

May 6, 2014

Page 17

 

     2014  

Net income

   $ 47,000   

Interest expense

     10,000   

Interest and investment income and other, net

     (1,000

Amortization of OID

     6,000   

Income tax provision

     29,000   

Depreciation

     16,000   

Amortization of acquired of intangible assets

     16,000   

Amortization of other intangible assets

     15,000   

Stock-based compensation

     16,000   

Restructuring charges

     1,000   
  

 

 

 

Non-GAAP Adjusted EBITDA

   $ 155,000   
  

 

 

 

 

     2014  

Cash flows from operating activities (midpoint of guidance)

   $ 115,000   

Income tax provision

     29,000   

Interest and investment income and other, net

     (1,000

Changes in operating assets and liabilities and deferred taxes

     1,000   

Interest expense

     10,000   

Restructuring charges

     1,000   
  

 

 

 

Non-GAAP Adjusted EBITDA

   $ 155,000   
  

 

 

 

Non-GAAP Free Cash Flow:

CSG’s calculation of non-GAAP free cash flow and the reconciliation of CSG’s non-GAAP free cash flow measure to cash flows from operating activities is provided below for the indicated period (in thousands):

 

     2014  

Cash flows from operating activities (midpoint of guidance)

   $ 115,000   

Purchases of property and equipment

     (30,000
  

 

 

 

Non-GAAP free cash flow

   $ 85,000   
  

 

 

 
GRAPHIC 3 g723068g16c16.jpg GRAPHIC begin 644 g723068g16c16.jpg M_]C_X``02D9)1@`!``$`8`!@``#__@`?3$5!1"!496-H;F]L;V=I97,@26YC M+B!6,2XP,0#_VP"$``@&!@<&!0@'!P<*"0@*#18.#0P,#1L3%!`6(!PB(1\< M'QXC*#,K(R8P)AX?+#TM,#4V.3HY(BL_0SXX0S,X.3H.$A8:' MB(F*DI.4E9:7F)F:HJ.DI::GJ*FJLK.TM;:WN+FZPL/$Q<;'R,G*TM/4U=;7 MV-G:X>+CY.7FY^CIZO'R\_3U]O?X^?H1``(!`@0$`P0'!00$``$"=P`!`@,1 M!`4A,08205$'87$3(C*!"!1"D:&QP0DC,U+P%6)RT0H6)#3A)?$7&!D:)BH*#A(6& MAXB)BI*3E)66EYB9FJ*CI*6FIZBIJK*SM+6VM[BYNL+#Q,7&Q\C)RM+3U-76 MU]C9VN+CY.7FY^CIZO+S]/7V]_CY^O_``!$(`%L`F`,!$0`"$0$#$0'_V@`, M`P$``A$#$0`_`/?Z`,J?Q+HMK.\$^IV\5(HM:/`_,$T`=;!/#D< MF4;]>M`&[0!S^L>--"T.5H;J\W3KUBB7>P^N.GXT`9,/Q3\.RR!'%W"/[SQ# M'Z$F@#8N_&?A^SL([Q]2B>*3[@C^9F_`<_G0`_P[XIL/$RW+6,&^)=%U23Q-J4D>FW+HT[%66(D$9]:\6M3FZC:1][@,50C MA81IJL)"47*Z(SG$4JBI\DD[,\_TCPU MKJZQ8,VBWJJ+B,DF!@`-P]JZ5%W."=6GRO5'U#74>`>.?$CQ1-?:I)H]M(5L M[8[90I_UC]\^PI@3^%_AF=3L8[[59Y((Y1NCACP&*]B2>GTH`TM5^$ML8&;2 M;Z1)0.$N,,K?B!D4`==X=T.'PMX?%M&3(ZJ9)6_O-CG'H*0'B2-<>)_$\8N; MC;+>SA3(W103V^@Z"F(]17X5>'Q"$,EV9,&GDMFV7,["*-A_#GJ?R%`'FO@;PFGBB^N) M;R1Q:08+[3\TC'MG^=,1WNI?#'0;FR9+*)[2X`^20.6&?<'J*0SR;3+6WC\1 M06>IQ,8?/\F95;!'..OUIB/>=%\.:9X>29=-@,0F(+Y0=C>HK/F?*WY'5.A356FK;LK6'BSQ`^H6J/JUPRM*@()&",B MO.A7J.2U/I:^6X2-*34%HF>Y]*]H^!/F_'VKQ#BAI&M5G./O:W/,--\:^%)-3 MM(T\'-&SS(JO]K)VDD8..]P'4T`36%_;:G8Q7EG*)8)1E6'^>M`%1/$6COJ],1[IK6JRZ-X2FU%HP\\4"_*W0L<#G\32&>1^&?#]GXIFO6O-6B ML;C<&2,*H#9ZD#(X]A3$=-;?".(R`RZT&C](H0"?QS0,[O0O#>F^';8PV$.U MF^_(QR[_`%/]*0&M0`4`%`!0`4`4M8L6U/1KVQ1Q&UQ"T88C(!(QFDU=%0ER MR3/([#X+:K::A:W#ZO:%(95=@L;9(!!XK)4VCTI8Z+BU8]IK8\LQO$?AFP\2 MV(M[M2LB67>1^`S0!Z;X=\+6_A[1I;"&YF=ILF27=@Y(QE1_#2`X/5OA1J"2 MO)IE['ZS+ M'(T1#);Q\KD=-Q[_`$I`;?Q`\16FCZ,UG+;K8:'X)U?Q M#9/>6:1+"IVJ96QO/?'%,1=;X>>+(.8[<''_`#SN1_C0,K?VKXL\)W:1SSW5 MNW41SG>CC\<@_A0![!X5U]?$>A17WEB.3)25!T##KCV[T@-J@`H`*`"@`H`* M`"@`H`*`"@`H`*`"@`H`\X^*7A^\OA:ZI:1-,L"&.5$&2HSD-B@#"\)?$1=` MTQ=-N[)IH8R=CQL`PRGTIB/4/`NASZ!X:CM[H8N)7,LBY^Z3CC\@*0SI:`"@!K.B M8W,%R<#)QD^E`!YB>9Y>X;\9VYYQZXH`:UQ"L1E:5!&#@L6&!^-`"17,$Q(B MGCD*]=K`XH`:EY:R.$CN8G<]%5P30`KWEM$^R2XB1_[K.`:`)&D1"H9U&XX7 M)ZGVH``ZEV0,"R]1GD4``D0R&,.N\#)7/('TH`B>]M8W*/ MT+49C]JTVUEEQDDH`WU..:`*0\$^%5EV#2K?S,9VY.<>N,T`:MEIFF:8PCLK M2WMW(Z1H`Q'\Z`+U`!0`4`8OB"QN+V32#;Q[Q!?QRR<@;5`.3^M`&=JFA7]W MXJDU.T621X7PZC+EA['K M0`WPKHQTKP\L4MG'!>$.'V@;B-QQDCKP10!C>$]&OM,DLENM.E1XP0S>3!M' M7^,'?0`:QX8U*]O]>NH(X?WPC$*R1(YE`7#`,>4/I[T`:&L:`^I6.@V:13K! M;R`R$R`21`(0#GU!QTH`D\/6.KVFL:M<:HBN72)(YD(_?!`W..QY&1ZT`9-E MI'B*WUV/7Y+2(S3S$7$2S9<0M@!?V=!)`J3?:' M*+RQ"[<^O0T`6+FPN'\8:=>I%_HT-M+&SY'!)7`Q^%`&'=Z1/'=:VEQH7]IR M7SEK>XRA"J5P%)8Y7:?2@"WJ?A^[O?#FB:9<%KAX)HOM+J^"%"D%@?:@"30M M-U>T\27DVHXFB6V2&*Y!&90&)!8=FP>:`,K^R?$7]N_\)%]DB\_[1CR?._>? M9_N[,?=_VNO6@#:U2*]@\566I6^GRW<,=J\3")E!!+`C[Q'I0!T$3M)$CLAC M9@"4;JOL<4`/H`*`"@`H`*`"@`H`*`"@`H`*`"@`H`*`"@`H`*`"@`H`*`"@ M`H`*`&B1#*8@PW@`E<\@>OZ4`.H`,C.*``G`R>!0`V.1)(UDC8,C#((.010` MZ@!J2)("48,`2I(/<=10`Z@`H`*`"@`H`,X&:`&QR)+&LD;!D895@<@B@!U` M!0!SOB*34_.\NQCN1LA+*T6<.Y)&.!VP#R<<]Z`(Y&U3_2F3[8;Q-_E@*!#M M`PO7@D]?7/M0!'<_V@$C6T?4/LS,VYI5)O&1Z4`,GAU=)3*?. M&\B.1T0[FV(,?=Y`+%_R%`$TBZND)>1[IWW1P_)P``H+/@9/)XX_2@"H(M8: M**X9;I;I+=4)()P&D._CNP4+[]Z`-4#4(_#%WQ-/%ZG/OSS0!4 MM_MUDT*PI?-8+(B@.F9,*C9XZA2=H_/M0`B2:Q]JLWE2[/`:2,#`&26/(X.! MA2#SQQ0`^&'6'6-Y)+E9%:!0H.%Y.Z1B.XP=OX4`01'6V@G>62Z21DVN%B)" M,6'*C/(`R/E['/6@!ZMJS-8@I>KS\R9/.7Z[L=@.C#H?6@#9U"YN#H[2VT$X ME?`"@8=`3@G'/02Y-FDBIG!9MHC'3'(!;T]*`'21ZV+5I3-<;T$46`.HX+OM'4\XX]#B@#:T MIY_LPBN!*9%&[>ZXR"3@<\Y`QG//2@"_0`4`%`!0`4`%`!0`4`%`!0`4`%`! >0`4`1PP0VT8C@B2*,$D*BA1^0H`DH`*`"@`H`__9 ` end